Hospital Suply inc-GroupC1
Hospital Suply inc-GroupC1
Hospital Suply inc-GroupC1
(GROUP C1)
Part 6
Particulars All In house Production
Revenue $ 13,050,000
(-)Variable Manufacturing Costs $ 5,385,000
(-)Variable Marketing Costs $ 825,000
Contribution $ 6,840,000
(-)Fixed Manufacturing Overheads $ 1,980,000
(-)Fixed Marketing Costs $ 2,310,000
Profit $ 2,550,000
Since the price quoted by the contractor is higher than the maximum price we are willing to pay, therefore $2,475 is
as it would decrease our income by ---> $ (31,000)
Part 7
Particulars All In house Production
(3000u)
Revenue $ 13,050,000
(-)Variable Manufacturing Costs $ 5,385,000
(-)Variable Marketing Costs $ 825,000
Contribution $ 6,840,000
(-)Fixed Manufacturing Overheads $ 1,980,000
(-)Fixed Marketing Costs $ 2,310,000
Profit $ 2,550,000
$ 13,050,000
$ 3,590,000
$ 770,000
$ 8,690,000
$ 1,386,000
$ 2,310,000
$ 4,994,000
$ 2,444,000
$ 2,444
$ 2,475
$ 2,950,000
$ 2,950
$ 2,475
e we are willing to pay, therefore $2,475 is acceptable.
Total
$ 17,010,000
$ 6,010,000
$ 1,210,000
$ 9,790,000
$ 1,980,000
$ 2,310,000
$ 5,500,000