Fill This Form To Receive Instant Help
Homework answers / question archive / Calla Company produces skateboards that sell for $66 per unit
Calla Company produces skateboards that sell for $66 per unit. The company currently has the capacity to produce 100,000 skateboards per year, but is selling 80,600 skateboards per year. Annual costs for 80,600 skateboards follow.
Direct materials | $ | 830,180 | |
Direct labor | 685,100 | ||
Overhead | 951,000 | ||
Selling expenses | 552,000 | ||
Administrative expenses | 464,000 | ||
Total costs and expenses | $ | 3,482,280 | |
A new retail store has offered to buy 19,400 of its skateboards for $61 per unit. The store is in a different market from Calla's regular customers and would not affect regular sales. A study of its costs in anticipation of this additional business reveals the following:
Required:
Prepare a three-column comparative income statement that reports the following:
a. Annual income without the special order.
b. Annual income from the special order.
c. Combined annual income from normal business and the new business. (Do not round your intermediate calculations. Round your cost and expenses to nearest whole number.)
Working note |
cost | variable | fixed |
direct material | 100% | 0% |
Direct labor | 100% | 0% |
over head | 50% | 50% |
selling expenses | 70% | 30% |
Additional on special order | ||
selling expenses | 1.2/unit | |
administrative expenses | $890 |
Particular | per unit | With out Special Order | Special order | Total income | |
No of units | 80600 | 19400 | 100000 | ||
selling price | $ 66.00 | $ 61.00 | |||
Total sales | $ 5,319,600.00 | $ 1,183,400.00 | $ 6,503,000.00 | ||
Costs | |||||
Direct material | $ 10.30 | $ 830,180.00 | $ 199,820.00 | $ 1,030,000.00 | |
Direct labor | $ 8.50 | $ 685,100.00 | $ 164,900.00 | $ 850,000.00 | |
Overhead | |||||
Fixed | $ 475,500.00 | $ 475,500.00 | |||
variable | $ 5.90 | $ 475,500.00 | $ 114,450.37 | $ 589,950.37 | |
Selling expenses | |||||
Fixed | $ 165,600.00 | $ 165,600.00 | |||
variable | $ 4.79 | $ 386,400.00 | $ 93,004.47 | $ 479,404.47 | |
Additional | $ 1.20 | $ 23,280.00 | $ 23,280.00 | ||
Administration expenses | $ 464,000.00 | $ 890.00 | $ 464,890.00 | ||
Total Cost | $ 3,482,280.00 | $ 596,344.84 | $ 4,078,624.84 | ||
Profit | $ 1,837,320.00 | $ 587,055.16 | $ 2,424,375.16 |
Particular | per unit | With out Special Order | Special order | Total income | |
No of units | 80600 | 19400 | =+F19+E19 | ||
selling price | 66 | 61 | |||
Total sales | =+E19*E20 | =+F19*F20 | =+F21+E21 | ||
Costs | |||||
Direct material | =830180/80600 | =+E$19*$D23 | =+F$19*$D23 | =+G$19*$D23 | |
Direct labor | =685100/80600 | =+E$19*$D24 | =+F$19*$D24 | =+G$19*$D24 | |
Overhead | |||||
Fixed | =951000/2 | =951000/2 | |||
variable | =+E26/80600 | =+E$19*$D27 | =+F$19*$D27 | =+G$19*$D27 | |
Selling expenses | |||||
Fixed | =552000*30% | =552000*30% | |||
variable | =+(552000*70%)/80600 | =+E$19*$D30 | =+F$19*$D30 | =+G$19*$D30 | |
Additional | 1.2 | =+F$19*$D31 | =+F31 | ||
Administration expenses | 464000 | 890 | =+F32+E32 | ||
Total Cost | =SUM(E23:E32) | =SUM(F23:F32) | =SUM(G23:G32) | ||
Profit | =+E21-E34 | =+F21-F34 | =+G21-G34 |