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)	$	256,000
Variable expenses		128,000
Contribution margin		128,000
Fixed expenses		143,000
Net operating loss	$	(15,000	)

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 $6,400 increase in the monthly advertising budget, combined with an intensified effort by the sales staff, will result in an $85,000 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 $35,000 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 $0.50 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 $3 per unit. However, fixed expenses would increase by $51,000 each month.

a. Compute the new CM ratio and the new break-even point in unit sales and dollar sales.

b. Assume that the company expects to sell 20,600 units next month. Prepare two contribution 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 (Assuming that the company expects to sell 20,600)?

Answer 1

1.CM Ratio = Contribution Margin/Sales

= 128000/256000

= 50%

Break even point in unit sales = Fixed costs/CM per unit

= 143000/10

= 14,300 units

Break even point Dollar sales = Fixed costs/CM ratio

=143000/50%

= $286,000

2.Increase in Net Operating Income = Increase in Contribution Margin – Increase in cost

= 85000*50% - 6400

= $36,100

3.

Contribution format Income Statement
Sales 25600*18	460,800
Less: Variable expenses	256,000
Contribution Margin	204,800
Less: Fixed Expenses	178000
Net Operating Income	26,800

4.Target Profit = $5000

Fixed costs = 143000

Target Contribution Margin = $148,000

Units required to be sold = 148,000/(20-10-0.5)

= 15,578.95 units

5.CM Ratio = (20-7)/20 = 65%

Break even point in unit sales = (143000+51,000)/13 = 14,923.08 units

Dollar sales = 194000/65%

= $298,461.54

b.

	Without Automation			With Automation
	Per unit	Total	%	Per unit	Total	%
Sales	20	412,000	100.00%	20	412,000	100.00%
Variable expenses	10	206,000	50.00%	7	144,200	35.00%
Contribution Margin	10	206,000	50.00%	13	267,800	65.00%
Fixed Expenses	6.941747573	143,000	34.71%	9.417475728	194,000	47.09%
Net operating income	3.058252427	63,000	15.29%	3.582524272	73,800	17.91%

Yes, should automate