Question

Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing financial difficulty for some time. The company's contribution format income statement for the most recent month is given below. Sales (12,800 units * $20 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $256,000 153,600 102,480 114,400 $(12,000) Required: 1. Compute the company's CM ratio and its break-even point in unit sales and dollar sales 2. The president believes that a $6.900 increase in the monthly advertising budget, combined with an intensified effort by the sales staff, will result in an $89,000 increase in monthly sales. If the president is right, what will be the increase (decrease) in the company's monthly net operating income? 3. Refer to the original data. The sales manager is convinced that a 10% reduction in the selling price, combined with an increase of $34,000 in the monthly advertising budget, will double unit sales. If the sales manager is right, what will be the revised net operating income (loss)? 4. Refer to the original data. The Marketing Department thinks that a fancy new package for the laptop computer battery would grow sales. The new package would increase packaging costs by $0.70 per unit. Assuming no other changes, how many units would have to be sold each month to attain a target profit of $5,000? 5. Refer to the original data. By automating, the company could reduce variable expenses by S3 per unit. However, foed expenses would increase by $59.000 each month

Answer 1

Original Data:

Selling Price per unit = $20.00

Variable Cost per unit = Variable Expenses / Number of units sold
Variable Cost per unit = $153,600 / 12,800
Variable Cost per unit = $12.00

Contribution Margin per unit = Selling Price per unit - Variable Cost per unit
Contribution Margin per unit = $20.00 - $12.00
Contribution Margin per unit = $8.00

Answer 1.

Contribution Margin Ratio = Contribution Margin per unit / Selling Price per unit
Contribution Margin Ratio = $8.00 / $20.00
Contribution Margin Ratio = 40%

Breakeven Point in unit sales = Fixed Expenses / Contribution Margin per unit
Breakeven Point in unit sales = $114,400 / $8.00
Breakeven Point in unit sales = 14,300

Breakeven Point in dollar sales = Fixed Expenses / Contribution Margin Ratio
Breakeven Point in dollar sales = $114,400 / 0.40
Breakeven Point in dollar sales = $286,000

Answer 2.

Increase in Sales = $89,000
Increase in Fixed Expenses = $6,900

Increase in Net Operating Income = Increase in Sales * Contribution Margin Ratio - Increase in Fixed Expenses
Increase in Net Operating Income = $89,000 * 0.40 - $6,900
Increase in Net Operating Income = $28,700

Answer 3.

Selling Price per unit = $20.00 - 10% * $20.00
Selling Price per unit = $18.00

Fixed Expenses = $114,400 + $34,000
Fixed Expenses = $148,400

Number of units sold = 2 * 12,800
Number of units sold = 25,600

Net Operating Income (Loss) = Number of units sold * (Selling Price per unit - Variable Cost per unit) - Fixed Expenses
Net Operating Income (Loss) = 25,600 * ($18.00 - $12.00) - $148,400
Net Operating Income (Loss) = $5,200

Answer 4.

Variable Cost per unit = $12.00 + $0.70
Variable Cost per unit = $12.70

Contribution Margin per unit = Selling Price per unit - Variable Cost per unit
Contribution Margin per unit = $20.00 - $12.70
Contribution Margin per unit = $7.30

Required Unit Sales = (Fixed Expenses + Target Profit) / Contribution Margin per unit
Required Unit Sales = ($114,400 + $5,000) / $7.30
Required Unit Sales = 16,356

Answer 5-a.

Variable Cost per unit = $12.00 - $3.00
Variable Cost per unit = $9.00

Fixed Expenses = $114,400 + $59,000
Fixed Expenses = $173,400

Contribution Margin per unit = Selling Price per unit - Variable Cost per unit
Contribution Margin per unit = $20.00 - $9.00
Contribution Margin per unit = $11.00

Contribution Margin Ratio = Contribution Margin per unit / Selling Price per unit
Contribution Margin Ratio = $11.00 / $20.00
Contribution Margin Ratio = 55%

Breakeven Point in unit sales = Fixed Expenses / Contribution Margin per unit
Breakeven Point in unit sales = $173,400 / $11.00
Breakeven Point in unit sales = 15,764

Breakeven Point in dollar sales = Fixed Expenses / Contribution Margin Ratio
Breakeven Point in dollar sales = $173,400 / 0.55
Breakeven Point in dollar sales = $315,273

Answer 5-b.

Sales Variable expense Contribution margin Fixed expense Net operating income $ $ $ $ $ PEM, Inc. Contribution Income Statement Not Automated Total Per Unit % 416,000 $ 20.00 100.00% 249,600 $ 12.00 60.00% 166,400 $ 8.00 40.00% 114,400 52,000 $ $ $ $ $ Automated Total Per Unit 416,000 $ 20.00 187,200 $ 9.00 228,800 $ 11.00 173,400 55,400 100.00% 45.00% 55.00%

Answer 5-c.

Yes, company should automate its operations