You are on page 1of 2

Without Government

Contract govt regular Total Difference


Revenue 17400000 1420000 15225000 16645000 -755000
Variable Manufacturing Costs -7180000 -897500 6282500 -7180000
Variable Marketing Costs -1100000 962500 962500
Contribution Margin 9120000 522500 7980000 8502500 -617500
Fixed Manufacturing Costs 1980000 1980000
Fixed Marketing Costs 2310000 2310000
Income 4830000 4212500 -617500

Recommendation Government's offer should be rejected because it will reduce our income by 617500
Revenue per unit 4350
Fixed Costs Variable Costs
fixed overhead 660 Variable Material 550
fixed costs 770 Variable Labour 825
Variable Overhead 420
Marketing Costs 275
Fixed cost for 3000 units 1980000
Fixed Marketing cost for 3000 unit 2310000 Manufacturing Variable 1795
Marketing Variable Cos 275

e it will reduce our income by 617500

You might also like