In: Accounting
The following monthly data in contribution format are available for the MN Co. and its only product:
Total |
Per Unit |
|
Sales……………………………………………………………. |
$83,700 |
$279 |
Variable expenses………………………………………. |
32,700 |
109 |
Contribution margin…………………………………… |
51,000 |
$170 |
Fixed expenses……………………………………………. |
40,000 |
|
Net operating income…………………………………. |
$11,000 |
The Company is currently selling 300 units of product per month.
Required: (each point is separate)
Units | 300 | 250 | 450 | ||||
Per Unit | Total | Per Unit | Part (a) | Per Unit | Part (b) | ||
Sales | $ 279 | $ 83,700 | $ 279 | $ 69,750 | $ 257 | $ 115,650 | |
Less: | Variable Cost | $ 109 | $ 32,700 | $ 91 | $ 22,750 | $ 109 | $ 49,050 |
Contribution | $ 170 | $ 51,000 | $ 188 | $ 47,000 | $ 148 | $ 66,600 | |
Less: | Fixed Expenses | $ 40,000 | $ 40,000 | $ 60,000 | |||
Net Operating Income | $ 11,000 | $ 7,000 | $ 6,600 | ||||
Decision | - | No since Net operating income is reduced to 7000 | No since Net operating income is reduced to 6600 |
Part (c)
The break-even point is calculated by using the formula: Total Fixed Costs divided by Contribution Margin per Unit. So MN Co. can reduce their break-even point by
1) reducing the amount of fixed costs : This can happen if they outsource as it will lower their fixed costs;
2) reducing the variable costs per unit which will increase the unit's contribution margin : Like in Part (b) MN Co. reduced its variable cost by using the plastic gearing. It resulted in increasing the contribution margin per unit to $188 up from $170.
3) Increase selling prices : However it is not possible in a competitive market and might result in decrease in the number of units sold. But a company can lure its customer by providing additional offers with their product like gift wrapping, a personalized card, or an additional warranty.