Question

Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $200,000 per year. Its operating results for last year were as follows: Sales Variable expenses Contribution margin Fixed expenses Net operating income $ 2,080,000 1,040,000 1,040,000 200,000 $ 840,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point in dollar sales. 3. If this year's sales increase by $49,000 and fixed expenses do not change, how much will net operating income increase? 4-a. What is the degree of operating leverage based on last year's sales? 4-b. Assume the president expects this year's sales to increase by 10%. Using the degree of operating leverage from last year, what percentage increase in net operating income will the company realize this year? 5. The sales manager is convinced that a 11% reduction in the selling price, combined with a $63,000 increase in advertising, would increase this year's unit sales by 25%. a. If the sales manager is right, what would be this year's net operating income if his ideas are implemented? b. If the sales manager's ideas are implemented, how much will net operating income increase or decrease over last year? 6. The president does not want to change the selling price. Instead, he wants to increase the sales commission by $1.90 per unit. He thinks that this move, combined with some increase in advertising, would increase this year's sales by 25%. How much could the president increase this year's advertising expense and still earn the same $840,000 net operating income as last year?

I just need help with 6. $260,000 doesn't work which is the answer I keep getting.

Answer 1

Answer to Part-6 (Requested part of the question): Revised selling price per unit Less: Revised selling price per unit Revised contribution margin per unit $80.00 $41.90 [$40 + $1.90] $38.10 Current sales, dollars Increase % on sales Revised sales, dollars $2,080,000 25% $2,600,000 ($2080000 X (1+25%)] Revised contribution margin ratio 0.47625 [$38.10 / $80.00] Operating income = (Sales x Contribution margin ratio) - Fixed costs --> Fixed costs = (Sales x Contribution margin ratio) - Operating income -->$200000 + Increase in advertising expense = ($2600000 x 0.47625) - $840000 --> Increase in advertising expense = $1238250 - $840000 - $200000 --> Increase in advertising expense = $198,250 Justification: Sales Variable expenses Contribution margin Fixed expenses (Incl. increase in advertising exp.) Operating income $2,600,000 [As calculated above] $1,361,750 ($2600000 x (1-0.47625) --> Sales x (1-Contribution margin ratio)] $1,238,250 $398,250 [$200000 + $198250] $840,000