1. Breakeven point in dollars = Fixed cost/ CM Ratio
=843,625/25%
=$ 3,374,500
Cm ratio= ( Sales - variable)/Sales
= ( 2,977,500- 2,233,125)/2,977,500
= 25%
2. Contribution margin for alternative 1
Sales price before increase = $ 2,977,500/595,500 units
= $ 5 per unit
Sales price after increase= 5× 125% = 6.25 per unit
Total sales = 6.25 per unit × 595,500 units
= $ 3,721,875
CM ratio= (3,721,875- 2,233,125)/3,721,875
= 40%
Contribution margin for alternative 2
Total variable Expenses
Cost of goods sold = 2,042,565
Selling expenses= 109,572+ 5% on 2,977,500= 2,58,447
Administrative expenses= 80,988
Total variable cost= 2,382,000
CM ratio=( 2,977,500-2,382,000)/2,977,500
= 20%
Breakeven point in dollars
Alternative 1 = fixed cost/ Cm ratio
= 843,625/40%
= $ 2,109,062.50
Alternative 2 = fixed cost/ CM ratio
Fixed cost = cost of goods sold = 486,325
Selling expenses= (188,178-178,650)+71,460= 80,988
Administrative expenses= 169,122
Total fixed cost= 736,435
Breakeven point= 736,435/20%
= 3,682,175
We recommend course of action 1 beacuse it's breakeven point is low and profit genrating on the other hand alternative 2 is increasing loss and breakeven point is high Due to lower contribution margin.
wings from sing Total , 500 Piros Corp's sales slumped badly in 2020. For the first...
Ivanhoe Corp's sales slumped badly in 2020. For the first time in its history, it operated at a loss. The company's income statement showed the following results from selling 515,500 units of product: sales $2,577,500, total costs and expenses$2,673,960, and net loss $96,460. Costs and expenses consisted of the amounts shown below. Total Variable Fixed Cost of goods sold $2,199,700 $1,690,840 $508,860 257,750 94,852 162,898 Administrative expenses 216,510 70,108 146,402 2,673,960 $1,855,800 $818,160 Selling expenses Management is considering the following...
Oriole Corp.'s sales slumped badly in 2020. For the first time in its history, it operated at a loss. The company's income statement showed the following results from selling 555,500 units of product: sales $2,777,500, total costs and expenses $2,869,875, and net loss $92,375. Costs and expenses consisted of the amounts shown below. Cost of goods sold Selling expenses Administrative expenses Total $2,358,815 277,750 233,310 $2,869,875 Variable $1,905,365 102,212 75,548 $2,083,125 Fixed $453,450 175,538 157,762 $786,750 Management is considering the...
Crane Corp.’s sales slumped badly in 2020. For the first time in its history, it operated at a loss. The company’s income statement showed the following results from selling 590,500 units of product: sales $2,952,500, total costs and expenses $3,050,875, and net loss $98,375. Costs and expenses consisted of the amounts shown below. Total Variable Fixed Cost of goods sold $2,507,615 $2,025,415 $482,200 Selling expenses 295,250 108,652 186,598 Administrative expenses 248,010 80,308 167,702 $3,050,875 $2,214,375 $836,500 Management is considering the...
Problem 5-4A (Video) Crane Corps sales slumped badly in 2020. For the first time in its history, it operated at a loss. The company's income statement showed the following results from selling 505,500 units of product: sales $2,527,500, total costs and expenses $2.622.000, and net loss 594,500. Costs and expenses consisted of the amounts shown below. Cost of goods sold Selling expenses Administrative expenses Total $2,156,940 252,750 212,310 $2,622,000 Variable $1,658,040 93,012 68,748 $1,819,800 Fixed $498,900 159,738 143,562 $802,200 Management...
Problem 18-04A Crane Corp.'s sales slumped badly in 2020. For the first time in its history, it operated at a loss. The company's income statement showed the following results from selling 590,500 units of product: sales $2,952,500, total costs and expenses $3,050,875, and net loss $98,375. Costs and expenses consisted of the amounts shown below. Cost of goods sold Selling expenses Administrative expenses Total $2,507,615 295,250 248,010 $3,050,875 Variable $2,025,415 108,652 80,308 $2,214,375 Fixed $482,200 186,598 167,702 $836,500 Management is...
Problem 18-04A Oriole Corp.'s sales slumped badly in 2020. For the first time in its history, it operated at a loss. The company's income statement showed the following results from selling 540,500 units of product: sales $2,702,500, total costs and expenses $2,803,440, and net loss $100,940. Costs and expenses consisted of the amounts shown below. Cost of goods sold Selling expenses Administrative expenses Total $2,306,180 270,250 227,010 $2,803,440 Variable $1,772,840 99,452 73,508 Fixed $533,340 170,798 153,502 $857,640 $1,945,800 Management is...
CALORLATOK BACK Problem 18-04A Carla Vista Corp.'s sales slumped badly in 2020. For the first time in its history, it operated at a loss. The company's income statement showed the following results from ang sus, so wis of product sales $2,927,500, total costs and expenses $3,036,000, and net loss $108,500. Costs and expenses consisted of the amounts shown below. Total Variable Fixed Cost of goods sold $2,497,340 $1,920,440 $576,900 Selling expenses 292,750 107,732 185,018 Administrative expenses 245,910 79,620 166,282 $3,036,000...
Problem 18-04A Crane Corp.'s sales slumped badly in 2020. For the first time in its history, it operated at a loss. The company's income statement showed the following results from selling 585,500 units of product: sales $2,927,500, total costs and expenses $3,024,875, and net loss $97,375. Costs and expenses consisted of the amounts shown below. Total Variable Fixed Cost of goods sold $2,486,215 $2,008,265 $477,950 Selling expenses 292,750 107,732185,018 Administrative expenses 245,910 79,628 166,282 $3,024,875 $2,195,625 $829,250 Management is considering...
Tanek Corp.’s sales slumped badly in 2017. For the first time in its history, it operated at a loss. The company’s income statement showed the following results from selling 505,500 units of product: sales $2,527,500, total costs and expenses $2,628,600, and net loss $101,100. Costs and expenses consisted of the amounts shown below. Total Variable Fixed Cost of goods sold $2,163,540 $1,607,490 $556,050 Selling expenses 252,750 93,012 159,738 Administrative expenses 212,310 68,748 143,562 $2,628,600 $1,769,250 $859,350 Management is considering the...
Tanek Corp.’s sales slumped badly in 2017. For the first time in its history, it operated at a loss. The company’s income statement showed the following results from selling 540,500 units of product: sales $2,702,500, total costs and expenses $2,810,600, and net loss $108,100. Costs and expenses consisted of the amounts shown below. Total Variable Fixed Cost of goods sold $2,313,340 $1,718,790 $594,550 Selling expenses 270,250 99,452 170,798 Administrative expenses 227,010 73,508 153,502 $2,810,600 $1,891,750 $918,850 Management is considering the...