PROBLEM 4-22 Basics of CVP Analysis; Cost Structure [LO1, L03, LO4, L05, LO6] Du
ID: 2546621 • Letter: P
Question
PROBLEM 4-22 Basics of CVP Analysis; Cost Structure [LO1, L03, LO4, L05, LO6] Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing difficulty for some time. The company's contribution format income statement for the most recent month is given below Sales (19,500 units Variable expenses Contribution margin Fixed expenses Net operating loss $30 per unit) $585,000 409,500 175,500 S (4,500) Required: 1. Compute the company's CM ratio and its break-even point in both units and dollars. 2. The president believes that a $16,000 increase in the monthly advertising budget, combined with an intensified effort by the sales staff, will result in an $80,000 increase in monthly sales. If the president is right, what will be the effect on the company's monthly net operating income or loss? (Use the incremental approach in preparing your answer.) Refer to the original data. The sales manager is convinced that a 10% reduction in the selling price combined with an increase of $60,000 in the monthly advertising budget, will cause unit sales to double. What will the new contribution format income statement look like if these changes are adopted? Refer to the original data. The Marketing Department thinks that a fancy new package for the laptop computer battery would help sales. The new package would increase packaging costs by 75 cents per unit. Assuming no other changes, how many units would have to be sold each month to earn a profit of $9,750? Refer to the original data. By automating certain operations, the company could reduce variable costs by $3 per unit. However, fixed costs would increase by $72,000 each month a. Compute the new CM ratio and the new break-even point in both units and dollars. b. Assume that the company expects to sell 26,000 units next month. Prepare two contribution 3. 4. 5. format income statements, one assuming that operations are not automated and one assuming that they are. (Show data on a per unit and percentage basis, as well as in total, for each alternative.) c. Would you recommend that the company automate its operations? Explain.Explanation / Answer
1) CM ratio :contribution /sales
=175500/585000
= .30 or 30%
BEP (unit )=Fixed cost /contribution per unit
= 180000/9 [ 30 price *30% = 9 ]
= 20000 units
BEP ($) =Fixed cost /CM ratio
= 180000/.30
= $ 600,000
2) Increase In contribution :80000 *30 % = 24000
Net Operating income will increase by 24000- 16000 = $ 8000
3)New Price : 30(1-.10) =27
sale units : 19500*2=39000
variable cost : 409500/19500=21
4)
Increase in variable cost by $ .75 per unit will decrease original contribution margin per unit by 9 -.75 = $8.25 per unit
Desired unit sales : [fixed cost+desired profit ]/contribution per unit
=[180000+9750]/8.25
= 189750/8.25
= 23000 units
Income statement sales [27*39000] 1053000 variable cost [21*39000] (819000) contribution margin 234000 less:fixed cost [180000+60000] (240000) Net operating income /(loss) (6000)Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.