Part II A few weeks later, Rachel is pondering how she should respond to a request for a bid that has just been brought in by her sales manager. The request comes from an overseas company operating outside of AE's usual market area and is for a one-time shipment of 5,000 customized 3D printers. The overseas company has offered to pay all shipping costs FOB plant. The customized printers would carry the same variable cost as AE's standard product but would require an estimated $100,000 in retooling costs to fulfill the custom specifications. Rachel believes that currently the company has sufficient capacity to handle the additional 5,000 units of output without needing additional equipment or space. The production manager feels it would be possible to build the units, but the plant will be nearing or just over their capacity. In considering what price to bid, Rachel wants to first determine the minimum price that she can accept on the order without lowering the company's operating income. The sales manager has suggested a figure of $720/unit) based on the following calculations: Variable costs per unit $250 Fixed manufacturing cost per unit $450 Retooling costs per unit ($100,000/5,000 units) $ 20 Full manufacturing cost per unit $720 The production manager felt they could go as low as $630/unit, based on spreading the fixed manufacturing costs over 25,000 units rather than 20,000 units without the special order. Required: e. Based on the information provided, what is your advice to Rachel regarding the minimum price she can accept without reducing operating income? Explain your answer thoroughly. (Hint: Provide a revised income statement including the special order showing that operating income is unchanged.] f. Assume the overseas customer is willing to buy at a price slightly above the minimum you recommended in part (e). Separate from the pricing decision, are there any other risks or concerns Rachel should consider before agreeing to accept the special order? List two risks/concerns and explain why each is a concern. Part 1 A) Income Statement for AE (Vaiable Costing) Particulars Plotter ($) Sale Price 3D Printer ($) $800.00 $1,000.00 Direct Material Direct Labour Variable Manufacturing Cost Sale Commission Total Variable Cost Countribution Expected units sold durring the year Total Countribution $70.00 $130.00 $30.00 $20.00 $250.00 $550.00 $10,000.00 $5,500,000.00 $70.00 $130.00 $30.00 $20.00 $250.00 $750.00 $10,000.00 $7,500,000.00 B) Income Staement for AE (Absorption Costing) Particulars Plotter ($) 3D Printer ($) Sale Price Plotter 10000x800 $8,000,000.00 3D Printer $10,000,000.00 Total sale value $8,000,000.00 $10,000,000.00 Less direct expenses Direct Material $700,000.00 -$700,000.00 Direct Labour $1,300,000.00 -$1,300,000.00 Variable Manufacturing Cost -$300,000.00 $300,000.00 Sale Commission -$200,000.00 $200,000.00 Total Income Before Indirect Expenses $5,500,000.00 $7,500,000.00 $13,000,000.00 Overall Income Before indirect expenses Less: Indirect Cost Rent of manufacturing equipement General and Administrative costs Net Income $9,000,000.00 $2,100,000.00 $1,900,000.00
