Question

In: Accounting

Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...

Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below:

  

Sales (12,900 units × $30 per unit) $ 387,000
Variable expenses 193,500
Contribution margin 193,500
Fixed expenses 216,000
Net operating loss $ (22,500 )

Required:

1. Compute the company’s CM ratio and its break-even point in unit sales and dollar sales.

2. The president believes that a $6,100 increase in the monthly advertising budget, combined with an intensified effort by the sales staff, will increase unit sales and the total sales by $88,000 per month. If the president is right, what will be the increase (decrease) in the company’s monthly net operating income?

3. Refer to the original data. The sales manager is convinced that a 10% reduction in the selling price, combined with an increase of $32,000 in the monthly advertising budget, will double unit sales. If the sales manager is right, what will be the revised net operating income (loss)?

4. Refer to the original data. The Marketing Department thinks that a fancy new package for the laptop computer battery would grow sales. The new package would increase packaging costs by $0.60 per unit. Assuming no other changes, how many units would have to be sold each month to attain a target profit of $4,200?

5. Refer to the original data. By automating, the company could reduce variable expenses by $3 per unit. However, fixed expenses would increase by $51,000 each month.

a. Compute the new CM ratio and the new break-even point in unit sales and dollar sales.

b. Assume that the company expects to sell 20,900 units next month. Prepare two contribution format income statements, one assuming that operations are not automated and one assuming that they are. (Show data on a per unit and percentage basis, as well as in total, for each alternative.)

c. Would you recommend that the company automate its operations (Assuming that the company expects to sell 20,900 units)?

Solutions

Expert Solution

Req 1 :
Contribution margin per unit = Contribution margin / Units sold = 193500 / 12900 = 15
CM ratio = Contribution margin / Sales = 193500 / 387000 = 50%
Break-even point in units = Fixed expenses / Contribution margin per unit = 216000 / 15 = 14400
Break-even point in dollars = Fixed expenses / Contribution margin ratio = 216000 / 50% = 432000
Req 2 :
Increase in Contribution margin ( Increase in sales * Contribution margin ratio = 88000 * 50% ) 44000
(-) Increase in advertising budget 6100
Increase (decrease) in net operating income 37900
Net operating income increases by 37900
Req 3 :
Revised selling price = Current selling price * ( 1 - % reduction ) = 30 * ( 1 - 10% ) = 27
Current unit variable cost = Variable expenses / Units sold = 193500 / 12900 = 15
Revised fixed costs = Current fixed costs + Increase in advertising expense = 216000 + 32000 = 248000
Revised sales units = Current sales units * 2 = 12900 * 2 = 25800
Sales ( 25800 * 27 ) 696600
(-) Variable expenses ( 25800 * 15 ) 387000
Contribution margin 309600
(-) Fixed expenses 248000
Net operating Income (loss) 61600
Revised net operating Income (loss) 61600
Req 4 :
Revised unit variable cost = Current unit variable cost + 0.60 = 15 + 0.60 = 15.60
Units sales to attain target profit = ( Target profit + Fixed expenses ) / ( Selling price - Unit variable cost ) = ( 4200 + 216000 ) / ( 30 - 15.60 ) = 15292
Req 5A :
Current unit variable cost = Variable expenses / Units sold = 193500 / 12900 = 15
Revised unit variable cost = 15 - 3 = 12
Revised fixed expenses = 216000 + 51000 = 267000
Contribution margin per unit = Selling price - Revised Unit variable cost = 30 - 12 = 18
CM ratio = Contribution margin per unit / Selling price = 18 / 30 = 60%
Break-even point in unit sales = Fixed costs / Contribution margin per unit = 267000 / 18 = 14833
Break even point in dollar sales = Fixed costs / CM ratio = 267000 / 60% = 445000
Req 5B :
Not automated Automated
Total Per unit % Total Per unit %
Sales 627000 30.00 100.00% 627000 30.00 100.00%
Variable expenses 313500 15.00 50.00% 250800 12.00 40.00%
Contribution margin 313500 15.00 50.00% 376200 18.00 60.00%
Fixed expenses 216000 267000
Net operating income 97500 109200
Req 5C :
Answer : Yes
Explanation : If the company sells 20900 units, then the company will earn more net operating income if it automates its operations.

Related Solutions

Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below:    Sales (12,800 units × $30 per unit) $ 384,000 Variable expenses 192,000 Contribution margin 192,000 Fixed expenses 214,500 Net operating loss $ (22,500 ) Required: 1. Compute the company’s CM ratio and its break-even point in unit sales and dollar sales. 2. The...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below: Sales (13,100 units × $30 per unit) $ 393,000 Variable expenses 196,500 Contribution margin 196,500 Fixed expenses 219,000 Net operating loss $ (22,500 ) Required: 1. Compute the company’s CM ratio and its break-even point in unit sales and dollar sales. 2. The president...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing difficulty for some time. The company’s contribution format income statement for the most recent month is given below:      Sales (12,800 units × $20 per unit) $ 256,000      Variable expenses 128,000      Contribution margin 128,000      Fixed expenses 143,000      Net operating loss $ (15,000)    5. Refer to the original data. By automating, the company could reduce variable expenses in half....
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below:    Sales (13,400 units × $20 per unit) $ 268,000 Variable expenses 134,000 Contribution margin 134,000 Fixed expenses 149,000 Net operating loss $ (15,000 ) Required: 1. Compute the company’s CM ratio and its break-even point in unit sales and dollar sales. 2. The...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below: Sales (12,800 units × $30 per unit) $ 384,000 Variable expenses 230,400 Contribution margin 153,600 Fixed expenses 171,600 Net operating loss $ (18,000 ) Required: 1. Compute the company’s CM ratio and its break-even point in unit sales and dollar sales. 2. The president...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below:    Sales (13,000 units × $30 per unit) $ 390,000 Variable expenses 234,000 Contribution margin 156,000 Fixed expenses 174,000 Net operating loss $ (18,000 ) Required: 1. Compute the company’s CM ratio and its break-even point in unit sales and dollar sales. 2. The...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below:    Sales (13,100 units × $30 per unit) $ 393,000 Variable expenses 196,500 Contribution margin 196,500 Fixed expenses 219,000 Net operating loss $ (22,500 ) Required: 1. Compute the company’s CM ratio and its break-even point in unit sales and dollar sales. 2. The...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing difficulty for some time. The company’s contribution format income statement for the most recent month is given below:      Sales (13,500 units × $20 per unit) $ 270,000      Variable expenses 135,000      Contribution margin 135,000      Fixed expenses 150,000      Net operating loss $ (15,000)    Required: 1. Compute the company’s CM ratio and its break-even point in both unit sales and...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below:    Sales (12,500 units × $30 per unit) $ 375,000 Variable expenses 187,500 Contribution margin 187,500 Fixed expenses 210,000 Net operating loss $ (22,500 ) Required: 1. Compute the company’s CM ratio and its break-even point in unit sales and dollar sales. 2. The...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been...
Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing difficulty for some time. The company’s contribution format income statement for the most recent month is given below: Sales (12,700 units × $40 per unit) $ 508,000 Variable expenses 254,000 Contribution margin 254,000 Fixed expenses 284,000 Net operating loss $ (30,000) Required: 1. Compute the company’s CM ratio and its break-even point in both unit sales and dollar sales. 2. The president believes...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT