Question

In: Accounting

Problem#4 Great Grape Juice company is operating at full capacity. Annual revenues are $50,000,000. Total costs...

Problem#4 Great Grape Juice company is operating at full capacity. Annual revenues are $50,000,000. Total costs are $45,000,000, of which 40% is fixed and 60% is variable. In considering the following scenarios, assume each is independent of the others. (A) The company is considering expanding capacity. The additional capacity will add $10,000,000 in annual fixed costs. The contribution margin rate will not be impacted. How much inadditional sales will be necessary to justify the added capacity? (B)Assume a fungus has reduced grape production and increased total variable costs by an additional 10% of sales.Competitive pressures prevent Great Grape Juice from raising sales prices.Will the company remain profitable? (C) The company is considering automation of certain production processess.Productive capacity will not be increased, but the contribution margin ratio will increase by 5% of sales via a reduction in direct labor. The automated equipment will cost $5,000,000 per year to operate.Should the equipment be purchased? (D) the company is considering increasing the sales price per unit by 10%. The fixed costs and variable per unit cost will not be affected, but total sales volume (in units) will be reduced by 10%.Will the company be more or less profitable if they engage this pricing straregy?

Expert Solution

Fixed Expense = 45000000*40% = $18000000

Profit = 50000000-45000000 = $5000000

Contribution Margin = Fixed Cost + Profit = 18000000+5000000 = $ 23000000

Contribution Margin Ratio = Contribution Margin/Total Revenue

= 23000000/50000000

= 46%

Answer A) Computation of Additional Sales for Expanding Capacity

Total Fixed Cost = Current Fixed Cost + Additional fixed cost

= 18000000 + 10000000

= 28000000

Total Contribution to maintain same profit = Fixed Cost + Profit

= 28000000 + 5000000

= 33000000

Total sales Require to earn Contribution = Contribution/Contribution Ratio

= 33000000/46%

= 71739130

Additional Sales = 71739130-50000000 = $ 21739130

To justfy added capacity Additional Sales of $ 21739130 is require.

Answer B)

If Company Maintain Current Level of Sales for increase variable cost then Profit is:

Additional Cost of Variable is = 10% of Sales = 50000000*10% = 5000000

Profit after Increase Variable Cost = Total Sales-Total Cost - Additional Variable Cost

= 50000000-45000000-5000000 =0

In current situation company not earning any profit or not getting any loss but if Company reduce the production of grapes then its decrease the sales and company will get loss in business.

Answer C) Profit after Investing in automated Equipment:

Current Contribution Margin =46%

Contribution Margin After automation = 51% (46+5)

Total Contribution Margin on sales = 50000000*51%

= 25500000

Profit = Contribution Margin -Fixed cost - Additional Cost

= 25500000-18000000-5000000 = $2500000

On implementation of strategy C profit will be reduce from $5,000,000 to $2,500,000.

Answer D)

Total Sales after increasing Sales price = (Current Sales + 10% of Current Sales)*90%

= (50,000,000+5,000,000)*90%

= $49,500,000

Current Variable Cost = 45,000,000*60% = 27,000,000

If sales decrease by 10% then Variabile cost also decrese by 10% ,

So Variable Cost = 27,000,000- (27,000,000*10%) = $24,300,000

Now Profit = 49,500,000-24,300,000-18,000,000

= $7,200,000

On implementing strategy D Profit will Increase by $2,200,000 (7,200,000-5,000,000).

ekkarill92 answered 1 year ago

A company manufactures telephones. The company is currently operating at full capacity and variable manufacturing costs...

A company manufactures telephones. The company is currently operating at full capacity and variable manufacturing costs are charged to produce at the rate of 25% of direct labour cost. Consider the following information: Direct Materials cost per unit equals to 30€ Direct Labour cost per unit equals to 10€ Normal Production is 50.000 units per year The 30.000€ of Fixed Manufacturing Overheads cannot be eliminated in case the production stops and will have to be absorbed by other products. A...

Problem 4. Polaski Company manufactures and sells a single product called a Ret. Operating at capacity,...

Problem 4. Polaski Company manufactures and sells a single product called a Ret. Operating at capacity, the company can produce and sell 32,000 Rets per year. Costs associated with this level of production and sales are given below: Unit Total Direct materials $ 20 $ 640,000 Direct labor 10 320,000 Variable manufacturing overhead 3 96,000 Fixed manufacturing overhead 7 224,000 Variable selling expense 2 64,000 Fixed selling expense 6 192,000 Total cost $ 48 $ 1,536,000 The Rets normally sell...

5) The Pepper Mill is operating at full capacity. Assets, costs, and current liabilities vary directly...

5) The Pepper Mill is operating at full capacity. Assets, costs, and current liabilities vary directly with sales. The dividend payout ratio is constant. The firm has sales of $42,700, net income of $5,500, total assets of $48,900, current liabilities of $3,650, long-term debt of $18,100, owners' equity of $27,150, and dividends of $1,925. Prepare the Current Income Statement and Balance Sheet: Prepare the Pro-Forma Income Statement and Balance Sheet: What is the external financing need if sales increase by...

ABC Company is currently operating at full capacity. It is considering buying a part from an...

ABC Company is currently operating at full capacity. It is considering buying a part from an outside supplier rather than making it in-house. If ABC purchases the part, it can use the released productive capacity to generate additional income of GH¢ 30,000 from producing a different product. When conducting incremental analysis in this make-or-buy decision, the company should: Select one: a. add GH¢ 30,000 to other costs in the “Make” column. b. subtract GH¢ 30,000 from the other costs in...

Margin of Safety Kearney Company, operating at full capacity, sold 400,000 units at a price of...

Margin of Safety Kearney Company, operating at full capacity, sold 400,000 units at a price of $246.60 per unit during 2015. Its income statement for 2015 is as follows: Sales $ 98,640,000 Cost of goods sold (44,500,000) Gross profit $ 54,140,000 Expenses: Selling expenses $8,000,000 Administrative expenses 3,000,000 Total expenses (11,000,000) Income from operations $ 43,140,000 The division of costs between fixed and variable is as follows: Fixed Variable Cost of good sold 28% 72% Selling expenses 25% 75% Administrative...

A company, currently operating at full capacity, manufactures and sells saucepans at £2 each. Current...

A company, currently operating at full capacity, manufactures and sells saucepans at £2 each. Current volume is 100,000 pans per annum with the following cost structure. Operating Statement for year £ Sales (100,000 at £2) 200,000 less Marginal Cost Labour 80,000 Material 50,000 130,000 = Contribution 70,000 Fixed Costs 30,000 = Net profit £40,000 An opportunity has arisen to supply an additional 30,000 pans per annum at £1.18...

A company had total revenues of $500 million, operating margin of 40%, and depreciation and amortization...

A company had total revenues of $500 million, operating margin of 40%, and depreciation and amortization expense of $80 million over the trailing twelve months. The company currently has $600 million in total debt and $100 million in cash and cash equivalents. If the company's market capitalization (total value of its equity) is $2 billion, what is its EV/EBITDA multiple? Round to two decimal places (Assume EBIT = Operating income).

A company had total revenues of $35 million, operating margin of 28.2%, and depreciation and amortization...

A company had total revenues of $35 million, operating margin of 28.2%, and depreciation and amortization expense of $10 million over the trailing twelve months. The company currently has $268 million in total debt and $61 million in cash and cash equivalents. The company's shares are currently trading at $30.5 per share and there are 6 million shares outstanding. What is its EV/EBITDA ratio? Round to one decimal place.

A company had total revenues of $71 million, operating margin of32.1%, and depreciation and amortization...

A company had total revenues of $71 million, operating margin of 32.1%, and depreciation and amortization expense of $23 million over the trailing twelve months. The company currently has $235 million in total debt and $47 million in cash and cash equivalents. The company's shares are currently trading at $29 per share and there are 11 million shares outstanding. What is its EV/EBITDA ratio? Round to one decimal place.

Darby Company, operating at full capacity, sold 159,800 units at a price of $51 per unit...

Darby Company, operating at full capacity, sold 159,800 units at a price of $51 per unit during the current year. Its income statement is as follows: Sales $8,149,800 Cost of goods sold 2,890,000 Gross profit $5,259,800 Expenses: Selling expenses $1,445,000 Administrative expenses 867,000 Total expenses 2,312,000 Income from operations $2,947,800 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 60% 40% Selling expenses 50% 50% Administrative expenses 30% 70% Management is considering...