Question

Klean Fiber Company is the creator of Y-Go, a technology that weaves silver into its fabrics to kill bacteria and odor on clothing while managing heat. Y-Go has become very popular in undergarments for sports activities. Operating at capacity, the company can produce 1,053,000 Y-Go undergarments a year. The per unit and the total costs for an individual garment when the company operates at full capacity are as follows.

		Per Undergarment			Total
Direct materials		$1.96			$2,063,880
Direct labor		0.47			494,910
Variable manufacturing overhead		0.98			1,031,940
Fixed manufacturing overhead		1.41			1,484,730
Variable selling expenses		0.38			400,140
Totals		$5.20			$5,475,600

The U.S. Army has approached Klean Fiber and expressed an interest in purchasing 249,700 Y-Go undergarments for soldiers in extremely warm climates. The Army would pay the unit cost for direct materials, direct labor, and variable manufacturing overhead costs. In addition, the Army has agreed to pay an additional $1.01 per undergarment to cover all other costs and provide a profit. Presently, Klean Fiber is operating at 70% capacity and does not have any other potential buyers for Y-Go. If Klean Fiber accepts the Army’s offer, it will not incur any variable selling expenses related to this order.

Prepare an incremental analysis for the Klean Fiber. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)

		Reject Order		Accept Order		Net Income Increase (Decrease)
Revenues		$enter revenues in dollars		$enter revenues in dollars		$enter revenues in dollars
Variable costs:
Direct materials		enter direct materials in dollars		enter direct materials in dollars		enter direct materials in dollars
Direct labor		enter direct labor in dollars		enter direct labor in dollars		enter direct labor in dollars
Variable overhead		enter variable overhead in dollars		enter variable overhead in dollars		enter variable overhead in dollars
Total variable costs		enter a subtotal of the three previous amounts		enter a subtotal of the three previous amounts		enter a subtotal of the three previous amounts
Net income		$enter net income in dollars		$enter net income in dollars		$enter net income in dollars

Should Klean Fiber accept the Army's offer?

Klean Fiber should select between accept and reject                                                          rejectaccept the Army’s offer.

Answer 1

				Reject	Accept	net income
				order	order	increase
						(decrease)
Revenues	(1.96+.47+.98+1.01)*249700				1,103,674	1,103,674
Variable costs:
Direct materials		(1.96*249700)			489412	-489412
direct labor		(.47*249700)			117359	-117359
Variable overhead		(.98*249700)			244706	-244706
total variable costs					851477	-851477
net income					252,197	252,197
Accept