CVP Analysis: Cost Structure

Memofax, Inc., produces memory enhancement kits for fax machines. Sales have been very erratic, with some months showing a profit and some months showing a loss. The company's contributions format income statement for the most recent month is given below.
Sales (13,500 units at $20 per unit) . . . . . . . . . . . . . . . . . . . . $270,000
Variable expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 189,000
Contribution margin . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 81,000
Fixed Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 90,000
Net operating loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $(9,000)
Required:
1. Compute the company's CM ratio and its break-even point in both units and dollars.
2. The sales manager feels that an $8,000 increase in the monthly advertising budget, combined with an intensified effort by the sales staff, will result in a $70,000 increase in monthly sales. If the sales manager is right, what will be the effect on the company's monthly net operating income or loss? (Use the incremental approach in preparing your answer.)
3. Refer to the original data. The president is convinced that a 10% reduction in the selling price, combined with an increase of $35,000 in the monthly advertising budget, will cause unit sales to double. What will the new contribution format income statement look like if these changes are adopted?
4. Refer to the original data. The company's advertising agency thinks that a new package would help sales. The new package being proposed would increase packaging costs by $0.60 per unit. Assuming no other changes, how many uinits would have to be sold each month to earn a profit of $4,500?
5. Refer to the original data. By automating certain operations, the company could slash its variable expenses in half. However, fixed costs would increase by $118,000 per month.
a. Compute the new CM ratio and the new break-even point in both units and dollars.
b. Assume that the company expects to sell 20,000 units next month. Prepare two contribution format income statements, one assuming that operations are not automated and one assuming that they are.
c. Would you recommend that the company automate its operations? Explain.

Solution Summary

The attached Excel file contains the step by step solution of the CVP analysis problem. All formulas are provided and calculations are done using reference cells.