In: Accounting
Year 1 Year 2 Year 3 Year 4
Unit sales 1,000 1,500 2,000 3,000
Selling price per unit $10 $12 $15 $18
Please calculate Dexter’s projected or proforma sales.
Year 1 Year 2 Year 3 Year 4
Annual fixed costs $2,000 $2,100 $2,200 $2,400
Variable costs per unit $5 $6 $8 $9
Assuming these are all the costs for Dexter. Please calculate Dexter’s projected or proforma profit.
Calculation of breakeven under existing situation | ||||||||
1 | Break even point (In Units) = | Fixed cost / Contribution per unit | ||||||
Fised cost = 800000 | ||||||||
Contribution = Sales - variable cost | ||||||||
30 | per unit | |||||||
Break even point (In Units) = | 800000/30 | |||||||
26,667 | Units | |||||||
2 | Calculation of breakeven under revised situation | |||||||
If they proceed with this plan their annual fixed costs will increase to $1,500,000. | ||||||||
So revised fixed cost will be 1500000. | ||||||||
Variable cost per unit and selling price per unit will stay the same. | ||||||||
So contribution will be 30/ unit. | ||||||||
Break even point (In Units) = | 1500000/30 | |||||||
50,000 | units | |||||||
Ways to increase the demand of the products | ||||||||
a | Boost Your Brands Awareness among customers | |||||||
b | Show Potential Customers the Benefit of Choosing You . | |||||||
c | Leverage ‘Scarcity’ to Create Demand in market | |||||||
d | Take Advantage of Video Marketing among customers | |||||||
e | Update Your Blog Regularly and take appropriate steps | |||||||
f | Engage Your Customers | |||||||
g | Ensure You Deliver Value , quality etc to customers | |||||||
h | Regularly Evaluate Your Perform , also compare with competitor. | |||||||
Ensure You Deliver Value , quality etc to customers | ||||||||
Advantages : When a new customers come across your brand,they are looking for a product or service that will make value addition. If they are convinced that your brand has value, they will go beyond the demand stage and make purchases. | ||||||||
Disadvantages : Ensuring high value require high total quality management within the industry. | ||||||||
Which will require capital investment from the management side. | ||||||||
Availabilty of sufficent resources and team should have appropriate skills | ||||||||
3 | Analysis of alternatives of Dexter corporation. | |||||||
Particulars | Year 1 | Year 2 | Year 3 | Year 4 | ||||
Sales ( in units) | 1000 | 1500 | 2000 | 3000 | ||||
Selling price ($) | 10 | 12 | 15 | 18 | ||||
Variable cost per unit | 5 | 6 | 8 | 9 | ||||
Contribution | 5 | 6 | 7 | 9 | ||||
Total contribution (Units * contribution per unit) |
5000 | 9000 | 14000 | 27000 | ||||
Less : Fixed cost | 2000 | 2100 | 2200 | 2400 | ||||
Profit (In $) | 3000 | 6900 | 11800 | 24600 | ||||
Notes : | ||||||||
Year by year profit contribution and demand is increasing , so it is better to go with the project | ||||||||