In: Accounting
Printing Company currently leases its only copy machine for
$ 1 comma 300$1,300
a month. The company is considering replacing this leasing agreement with a new contract that is entirely commission based. Under the new agreement,
FlexoFlexo
would pay a commission for its printing at a rate of
$ 20$20
for every 500 pages printed. The company currently charges
$0.300.30
per page to its customers. The paper used in printing costs the company
$ 0.07$0.07
per page and other variable costs, including hourly labor, amount to
$ 0.10$0.10
per page.
1. |
What is the company's breakeven point under the current leasing agreement? What is it under the new commission-based agreement? |
||||||
2. |
For
what range of sales levels will
FlexoFlexo prefer (a) the fixed lease agreement and (b) the commission agreement? |
||||||
3. |
FlexoFlexo estimates that the company is equally likely to sell22 comma 00022,000, 32 comma 00032,000, 42 comma 00042,000, 52 comma 00052,000, or62 comma 00062,000 pages of print. Using information from the original problem, prepare a table that shows the expected profit at each sales level under the fixed leasing agreement and under the commission-based agreement. What is the expected value of each agreement? Which agreement shouldFlexoFlexo choose?
|
1. Break-even sales units = Fixed Costs / Contribution Margin per Unit.
Fixed costs per month = $ 1,300.
Contribution margin per page = Selling Price - Variable Costs = $ 0.30 - $ 0.07 - $ 0.10 = $ 0.13.
Flexo Company's current break-even point in unit sales = $ 1,300 / 0.13 = 10,000 pages.
Under the new commission-based arrangement, Fixed cost per month = $ 0.
Contribution margin per unit = $ 0.30 - $ 0.04 - $ 0.07 - $ 0.10 = $ 0.09.
New break-even point in unit sales = $ 0 / $ 0.09 = $ 0.
2. Let Q be the number of pages that Flexo would need to sell for it to be indifferent between the two arrangements.
Q * $ 0.13 - $ 1,300 = Q * $ 0.09 - $ 0
0.04 Q = $ 1,300.
Q = 32,500 pages.
For a range of sales between 0 to 32,500, Flexo Company would prefer the commission arragement, as profit will be higher.
32,499 x $ 0.09 > 32,499 x $ 0.13 - $ 1,300
Beyond sales of 32,500 pages per month, the fixed leasing agreement would be preferred.
3. Expected profit = (Estimated Sales Volume x Unit Contribution Margin ) - Fixed Costs
Estimated Sales Volume | Expected Profit: Fixed Leasing ( Alt. I) | Expected Profit : Commission Based ( Alt. II) | Flexo Should Choose |
22,000 pages | $ 1,560 | $ 1,980 | Alt II |
32,000 pages | 2,860 | 2,880 | Alt. II |
42,000 pages | 4,160 | 3,780 | Alt. I |
52,000 pages | 5,460 | 4,680 | Alt. I |
62,000 pages | 6,760 | 5,580 | Alt. I |