In: Accounting
Cascade Company estimated the following variable and fixed cost for the only product it produces:
Variable Cost Per Unit |
Fixed Cost |
|
---|---|---|
Direct Materials |
$132.30 |
$ 0 |
Direct Labor |
$115.30 |
$ 0 |
Factory Overhead |
$24.50 |
$264,000 |
Sales Salaries and Commissions |
$12.70 |
$245,000 |
Advertising |
$0 |
$75,000 |
Travel |
$0 |
$39,500 |
Misc. Selling Expenses |
$6.70 |
$24,500 |
Office and Officer Salaries |
$0 |
$220,000 |
Supplies |
$6.30 |
$15,000 |
Misc. Administrative Expenses |
$2.20 |
$17,000 |
1. Prepare an estimated Contribution Margin Income Statement for the year ended December 31, 2018. (6,000 units are to be produced and sold). Assume the estimated sales price will be $500 per unit. Include one category for variable cost and one category for fixed cost.
2. Compute the break-even point in units and sales dollars
3. Compute the break-even point in units and sales dollars assuming the changed facts below:
(The sales staff will now handle all of the advertising cost and their sales commission will be increased to 10% of every sales dollar. Remember, the sales price per unit is $500.)
(The sales staff will also have their fixed salaries decrease by $100,000.)
(All other facts will remain unchanged.)
4. Which alternative would you select assuming that Cascade will sell at least 5,000 units? Why?