Question

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 (13,200 units * $30 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $ 396,000 237,600 158, 400 176,400 $ (18,000) 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 $6,400 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) ir 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 $4,300? 5. Refer to the original data. By automating, the company could reduce variable expenses by $3 per unit. However, fixed expenses would increase by $54,000 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 20,400 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 20,400 units)?

Answer 1

Part1		Total Cost	Per Unit
	Sales	$       396,000.00	30
	Variablre Cost	$       237,600.00	18
	Contribution Margin	$       158,400.00	12
	CM Ratio (CM/Sales)	0.4
	Fixed Expenses	$       176,400.00
	Breakeven in $ (Fixed Expenses/ CM)	$       441,000.00
	Breakeven In Units (Fixed Expenses / CM per unit)	14,700.00
Part2
	Sales (396000+88000)	$       484,000.00
	Variable Expenses (60% of Sales)	$       290,400.00
	Contribution Margin (Sales- Variable Expenses)	$       193,600.00
	Fixed Expenses (176400+6400)	$       182,800.00
	Projected Net Operating Income (CM-Fixed exp)	$         10,800.00
	Current Net Operating Loss	$       (18,000.00)
	Increase In operating Income	$         28,800.00
Part3
	Sales (27*26400)	$       712,800.00
	Variable Expenses (26400*18)	$       475,200.00
	Contribution Margin (Sales-VC)	$       237,600.00
	Fixed Expenses (176400+32000)	$       208,400.00
	Revised Net Operating Income	$         29,200.00
Part4
	Sales (13200*30)	$       396,000.00
	Variable Expenses (13200*18.60)	$       245,520.00
	Contribution Margin	$       150,480.00
	Fixed Expenses plus Target Profit (176400+4300)	$       294,700.00
	CM Ratio	0.38
	Contribution per unit	$                  11.40
	Breakeven In Units to achieve Target Profit	25851