Reference no: EM131227028
Comprehensive CVP analysis
"I'll never understand this accounting stuff," Blake Dunn yelled, waving the income statement he had just received from his accountant in the morning mail. "Last month, we sold 1,000 stuffed State University mascots and earned $6,850 in operating income. This month, when we sold 1,500, I thought we'd make $10,275. But this income statement shows an operating income of $12,100! How can I ever make plans if I can't predict my income? I'm going to give Janice one last chance to explain this to me," he declared as he picked up the phone to call Janice Miller, his accountant.
"Will you try to explain this operating income thing to me one more time?" Blake asked Janice. "After I saw last month's income statement, I thought each mascot we sold generated $6.85 in net income; now this month, each one generates $8.07! There was no change in the price we paid for each mascot, so I don't understand how this happened. If I had known I was going to have $12,100 in operating income, I would have looked more seriously at adding to our product line."
Taking a deep breath, Janice replied, "Sure, Blake. I'd be happy to explain how you made so much more operating income than you were expecting."
Required
1. Assume Janice's role. Explain to Blake why his use of operating income per mascot was in error.
2. Using the following income statements, prepare a contribution margin income statement for March.
|
February
|
March
|
Sales revenue
|
$25,000
|
$37,500
|
Cost of goods sold
|
10,000
|
15,000
|
Gross profit
|
15,000
|
22,500
|
Rent expense
|
1,500
|
1,500
|
Wages expense
|
3,500
|
5,000
|
Shipping expense
|
1,250
|
1,875
|
Utilities expense
|
750
|
750
|
Advertising expense
|
750
|
875
|
Insurance expense
|
400
|
400
|
Operating income
|
$ 6,850
|
$12,100
|
|
3. Blake plans to sell 500 stuffed mascots next month. How much operating income can Blake expect to earn next month if he realizes his planned sales?
4. Blake wasn't happy with the projected income statement you showed him for a sales level of 500 stuffed mascots. He wants to know how many stuffed mascots he will need to sell to earn $3,700 in operating income. As a safety net, he also wants to know how many stuffed mascots he will need to sell to break even.
5. Blake is evaluating two options to increase the number of mascots sold next month. First, he believes he can increase sales by advertising in the university newspaper. Blake can purchase a package of 12 ads over the next month for a total of $1,200. He believes the ads will increase the number of stuffed mascots sold from 500 to 960. A second option would be to reduce the selling price. Blake believes a 10% decrease in the price will result in 1,000 mascots sold. Which plan should Blake implement? At what level of sales would he be indifferent between the two plans?
6. Just after Blake completed an income projection for 1,200 stuffed mascots, his supplier called to inform him of a 20% increase in cost of goods sold, effective immediately. Blake knows that he cannot pass the entire increase on to his customers, but thinks he can pass on half of it while suffering only a 5% decrease in units sold. Should Blake respond to the increase in cost of goods sold with an increase in price?
7. Refer back to the original information. Blake has decided to add stadium blankets to his product line. He has found a supplier who will provide the blankets for $32, and he plans to sell them for $55. All other variable costs currently incurred for selling mascots will be incurred for selling blankets at the same rate. Additional fixed costs of $350 per month will be incurred. He believes he can sell one blanket for every three stuffed mascots. How many blankets and stuffed mascots will Blake need to sell each month in order to break even?
How gross domestic product is measured
: Focusing on how Gross Domestic Product (GDP) is measured through its various components, explain in detail how each of these phases of the 'mining boom' impacts on GDP. Make comment on both potential short term and long term effects of the boom an..
|
Find and plot the equations
: First-order Euler method for an ODE. Consider using the first-order Euler method for the solution of Equation (3.31). Find and plot solutions for ?t = 0.1τ , 2.0τ , and 2.5τ and compare your numerical results with the exact solution. Your plots sh..
|
Discuss the differences between processes and project
: Discuss the differences between processes and project. Which of the following would be an example of intellectual property owned by an IT firm? Which of the following is used to handle increased Web site visits?
|
Explain why these ideas and techniques make employees happy
: Evaluate all your research with the idea of explaining what it is about the structure, culture, and leadership tools that make and maintain trust within the organization. Then explain why these ideas and techniques make employees happy and the wor..
|
Prepare a contribution margin income statement for march
: Explain to Blake why his use of operating income per mascot was in error.- Prepare a contribution margin income statement for March.
|
Describe what you believe to be the primary issues
: FINC 430 Financial Management - Acquisition Proposal Research Project Describe what you believe to be the primary issues/needs of the parties involved (i.e., target firm stakeholders) and -Recommend a deal structure that addresses the primary needs ..
|
What contribution did this theorist make to management
: Discuss the theorist under the identified school of thought that best depicts Bart's management style when he joined Galaxy. What contribution did this theorist make to management and why was his or her contribution important to the field of manag..
|
Sketch the density curves
: Answer the questions by-hand first, and then using Excel. Sketch the density curves that support your answers
|
Which is not an example of protected opposition
: Which of the following is not an example of protected opposition? Which of the following is exempt from the Americans with Disabilities Act? Discrimination adds the social problem of __________.
|