In: Economics
Tasty Snacks, Inc., a regional snack foods company (corn chips, potato chips, etc.) in the northeast, is considering two alternative proposals for expansion into southeastern states. Alternative 1: Construct a single plant in Chattanooga, Tennessee with a monthly production capacity of 250,000 cases, a monthly fixed cost of $265,000, and a variable cost of $45 per case. Alternative 2: Construct three plants, one each in Birmingham, Alabama, Tallahassee, Florida, and Charlotte, North Carolina, with capacities of 100,000, 80,000 and 70,000, respectively, and monthly fixed costs of $180,000, $150,000, and $135,000 each. Variable costs would be only $44 per case because of lower distribution costs. To achieve these cost savings, sales from each smaller plant would be limited to demand within its home state. The total estimated monthly sales volume of 175,000 cases in these three southeastern states is distributed as follows: 70,000 cases in Florida, 60,000 cases in North Carolina, and 45,000 cases in Alabama.
A. Assuming a wholesale price of $50 per case,
calculate the breakeven output quantities for each
alternative.
B. At a wholesale price of $50 per case in all states,
and assuming sales at the projected levels, which alternative
expansion scheme provides Tasty Snacks with the highest profit per
month?
C. If sales increase to production capacities, which
alternative would prove to be more profitable?
Answer A
Alternative 1:
Monthly Production Capacity: 250000 cases
Monthly Fixed Cost- $265000
Variable Cost- $45
Wholesale Price- $50
If breakeven quantity per month is x
Revenue = Price * Quantity = 50 * x = $50x
Total Variable Cost = Variable cost * no. of units = 45 * x = $45x
Total Fixed Cost = $265000
Total Cost = Fixed Cost + Variable cost = 265000+45x
At breakeven Revenue = Total Cost
or, 50x = 265000+45x
or 50x-45x = 265000
or, 5x = 265000
or, x = 265000/5
or, x = 53000
Hence Breakeven quantity of Alternative 1 is 53000 cases
Alternative 2:
Sum of Monthly Production Capacity= 10000+80000+70000 = 250000
Sum of Monthly Fixed Cost- 180000+150000+135000= 465000
Variable Cost- $44
Wholesale Price- $50
If breakeven quantity per month is x
Revenue = Price * Quantity = 50 * x = $50x
Total Variable Cost = Variable cost * no. of units = 44 * x = $44x
Total Fixed Cost = $465000
Total Cost = Fixed Cost + Variable cost = 465000+45x
At breakeven Revenue = Total Cost
or, 50x = 465000+44x
or 50x-44x = 465000
or, 6x = 465000
or, x = 465000/6
or, x = 77500
Hence Breakeven quantity of Alternative 2 is 77500 cases
Answer B
Total Expected Sales volume 175000 cases with Wholesale price $50
Alternative 1
Revenue = 50*175000 = $8750000
Total Cost = 265000 + 45* 175000 = 265000+7875000=$8140000
Profit = Revenue - Total Cost = 8750000-8140000=$610000
Alternative 2
Revenue = 50*175000 = $8750000
Total Cost = 465000 + 44* 175000 = 465000+7700000=$8165000
Profit = Revenue - Total Cost = 8750000-8165000=$585000
Since Profit is higher in case of Alternative 1 it gives the highest profit
Answer C
Alternative 1
Sales = production capacity = 250000
Revenue = 50* 250000 = 12500000
Total Cost =265000 + 45* 250000 = 265000+ 11250000 = $11515000
Profit = Revenue-cost = 12500000-11515000 = $985000
Alternative 2
Sales = production capacity = 250000
Revenue = 50* 250000 = 12500000
Total Cost =465000 + 44* 250000 = 465000+ 11000000 = $11465000
Profit = Revenue-cost = 12500000-11465000 = $1035000
Since Profit is higher in case of Alternative 2, it gives the highest profit