Hospital Suply inc-GroupC1

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

HOSPITAL SUPPLY, INC.

(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

Maximum Amount willing to pay the contractor

Maximum per unit price


Price quoted by contractor

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

Maximum Amount willing to pay the contractor

Maximum per unit price


Price quoted by contractor
Since the price quoted by the contractor is lower than the maximum price we are willing to pay, therefore $2,475 is a
1000 Units Contracted and 2000 Produced In House

$ 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

e we are willing to pay, therefore $2,475 is unacceptable

2800 units produced and 1000 units outsourced


Regular In House(2000u) Regular Outsourced(1000u) Modified In House (800u)

$ 8,700,000 $ 4,350,000 $ 3,960,000


$ 3,590,000 $ 2,420,000
$ 550,000 $ 220,000 $ 440,000
$ 4,560,000 $ 4,130,000 $ 1,100,000

$ 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

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy