1. Contribution margin per unit for weekly and for monthly subscriptions. Subscription Price Less: Variable costs...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1. Contribution margin per unit for weekly and for monthly subscriptions. Subscription Price Less: Variable costs Contribution margin per subscription 2. Contribution margin ratio (CMR) for weekly and for monthly subscriptions Contribution margin per unit Subscription (selling) price Contribution margin ratio (CMR) 3. HPC's overall breakeven point in sales units and sales dollars. Weekly Monthly $52.00 $20.00 36.4 8.4 $41.90 $13.90 3.5 3.5 $10.10 $6.10 2 2 41.9 13.9 Weekly Monthly $10.10 $6.10 $52.00 $20.00 19.42% 30.50% 0.19 0.31 Breakeven point in units: Fixed costs per year = Weighted average contribution margin per unit Breakeven point in sales units $378,000.00 $7.10 $53,239.44 $2.53 $4.58 $7.10 Breakdown of overall breakeven point: % # Units Weekly Subscriptions Monthly Subscriptions= 25% $13,309.86 75% $39.929.58 Total = 100.00% $53,239.44 Breakeven point in dollars: Weighted-average selling price/unit: Weekly Subscriptions = Monthly Subscriptions= Breakeven ($): Total breakeven unite (subscrintions) Weight $13,309.86 $39,929.58 $53,239.44 Selling Price $52.00 $20.00 Product $692,112.68 $798,591.55 $1,490,704.23 $1 190 701.23. Breakeven ($): Total breakeven units (subscriptions) x Weighted-average selling price per unit Total B/E ($) = Breakeven point in dollars--alternative solution: Breakeven in $ = F + Weighted-average contribution margin ratio Weighted-average contribution margin ratio: $1,490,704.23 $53.239.44 $79,364,253,124.38 Weekly Subscriptions Monthly Subscriptions cm ratio weight product $0.19 $0.31 Breakeven ($) Annual fixed costs Weighted-average contribution margin ratio Annual fixed costs = + Weighted-average contribution margin ratio Breakeven point in total sales dollars = Composition of sales, by product: Sales mix, in terms of dollars: Weekly Subscriptions. Monthly Subscriptions Composition of sales, by product--alternative solution: Product Weekly subscriptions Sales Price Units Dollars Sales Mix % Allocation Fixed Costs per year Variable Costs: 378,000 Mailing $0.70 per issue Commission $3.50 per subscription Administrative $2.00 per subscription Sales Mix (based on # of subscriptions): HPC-Weekly 25% HPC-Monthly 75% Selling Price: HPC-Weekly $52.00 per subscription HPC-Monthly $20.00 per subscription Targeted after-tax profit, as a percent of sales dollars = Income tax rate (average) = 10.00% 30.00% Required 1. Contribution margin per unit for weekly and for monthly subscriptions 2. Contribution margin ratio for weekly and for monthly subscriptions 3 a. HPC's breakeven point in sales units and sales dollars. Use the weighted-average contribution margin approach and show calculations. (Hint: When calculating the weighted-average contribution margin per unit, the weights in the calculation are based on relative units sold. When calculating the weighted-average contribution margin ratio, the weights are based on relative sales dollars, not units, of the individual products.) b. At the overall breakeven point in units, what is the breakeven amount (in units) for each individual product? c. What is the breakeven amount (in sales dollars) for each product? 4. Explain the following quote: "For the multiproduct (or multiservice) firm, there is no breakeven point independent of the sales mix assumption." 5. Prepare a data table for the breakeven volume and percentage change in the breakeven point from the base case (above) for each 1% change in sales mix over for HPC Weekly over the range 20% to 30% 6. What is the required sales level (in units), at the assumed sales mix, to reach a before-tax profit of $75,000? 7. What is the required sales level (in units), at the assumed sales mix, to reach an after-tax profit equal to 10% of sales revenue? (Show calculations.) 8. Prepare the company's Contribution Form Income Statement based on the units in number 7 above. 9. What are the critical success factors for HPC? For its domestic subscribers? For its international subscribers? Breakeven point in dollars--alternative solution: Breakeven in $ F+ Weighted-average contribution margin ratio Weighted-average contribution margin ratio: Weekly Subscriptions Monthly Subscriptions cm ratio weight product $0.19 $0.31 Breakeven ($) = Annual fixed costs + Weighted-average contribution margin ratio Annual fixed costs = + Weighted-average contribution margin ratio Breakeven point in total sales dollars Composition of sales, by product: Sales mix, in terms of dollars: Weekly Subscriptions Monthly Subscriptions Composition of sales, by product--alternative solution: Product Weekly subscriptions Monthly subscriptions Sales Price Units Dollars Sales Mix % Allocation Requirement 4 Data Table: Breakeven Volumes and Percentage Changes in BE Point with changes in sales mix over the range 20% to 30% for HPC Weekly. Sales mix (based on units sold) HPC Weekly HPC Monthly Weighted- avg. CM/unit Weighted-average contribution margin per unit BE (units) B/E % change from base case % Change in Wtd- avg. CM/unit (from base) 6. Required sales (in units) to reach a target before-tax profit of $75,000 for the given sales mix (25%:75%): Targeted before-tax profit target, = Fixed costs (F) = F + TTB = Weighted-average CM per unit = Breakeven point in sales units = Breakdown by Product: Sales of HPC-Weekly (rounded up) Weight 25% 75% Sales of HPC-Monthly 7. Required sales (in units) to reach a targeted after-tax profit = 10% of sales for the given sales mix. Let Q = the required sales volume (in units) to achieve the profit objective B = Total sales - Total variable costs - Total fixed costs (F) (1), where t = Tax rate A (1) Total sales - Total variable costs - F Q = units (rounded up) 8. Prepare the company's Contribution Form Income Statement based on the units in number 7 above. Sales Variable cost Contribution margin 7. Required sales (in units) to reach a targeted after-tax profit = 10% of sales for the given sales mix. Let Q = the required sales volume (in units) to achieve the profit objective B = Total sales - Total variable costs - Total fixed costs (F) (1 t), where t = Tax rate (1) Total sales - Total variable costs - F Q = units (rounded up) 8. Prepare the company's Contribution Form Income Statement based on the units in number 7 above. Sales Variable cost Contribution margin Fixed costs Pre-tax income Income tax Profit after tax Requirement 9 1. Contribution margin per unit for weekly and for monthly subscriptions. Subscription Price Less: Variable costs Contribution margin per subscription 2. Contribution margin ratio (CMR) for weekly and for monthly subscriptions Contribution margin per unit Subscription (selling) price Contribution margin ratio (CMR) 3. HPC's overall breakeven point in sales units and sales dollars. Weekly Monthly $52.00 $20.00 36.4 8.4 $41.90 $13.90 3.5 3.5 $10.10 $6.10 2 2 41.9 13.9 Weekly Monthly $10.10 $6.10 $52.00 $20.00 19.42% 30.50% 0.19 0.31 Breakeven point in units: Fixed costs per year = Weighted average contribution margin per unit Breakeven point in sales units $378,000.00 $7.10 $53,239.44 $2.53 $4.58 $7.10 Breakdown of overall breakeven point: % # Units Weekly Subscriptions Monthly Subscriptions= 25% $13,309.86 75% $39.929.58 Total = 100.00% $53,239.44 Breakeven point in dollars: Weighted-average selling price/unit: Weekly Subscriptions = Monthly Subscriptions= Breakeven ($): Total breakeven unite (subscrintions) Weight $13,309.86 $39,929.58 $53,239.44 Selling Price $52.00 $20.00 Product $692,112.68 $798,591.55 $1,490,704.23 $1 190 701.23. Breakeven ($): Total breakeven units (subscriptions) x Weighted-average selling price per unit Total B/E ($) = Breakeven point in dollars--alternative solution: Breakeven in $ = F + Weighted-average contribution margin ratio Weighted-average contribution margin ratio: $1,490,704.23 $53.239.44 $79,364,253,124.38 Weekly Subscriptions Monthly Subscriptions cm ratio weight product $0.19 $0.31 Breakeven ($) Annual fixed costs Weighted-average contribution margin ratio Annual fixed costs = + Weighted-average contribution margin ratio Breakeven point in total sales dollars = Composition of sales, by product: Sales mix, in terms of dollars: Weekly Subscriptions. Monthly Subscriptions Composition of sales, by product--alternative solution: Product Weekly subscriptions Sales Price Units Dollars Sales Mix % Allocation Fixed Costs per year Variable Costs: 378,000 Mailing $0.70 per issue Commission $3.50 per subscription Administrative $2.00 per subscription Sales Mix (based on # of subscriptions): HPC-Weekly 25% HPC-Monthly 75% Selling Price: HPC-Weekly $52.00 per subscription HPC-Monthly $20.00 per subscription Targeted after-tax profit, as a percent of sales dollars = Income tax rate (average) = 10.00% 30.00% Required 1. Contribution margin per unit for weekly and for monthly subscriptions 2. Contribution margin ratio for weekly and for monthly subscriptions 3 a. HPC's breakeven point in sales units and sales dollars. Use the weighted-average contribution margin approach and show calculations. (Hint: When calculating the weighted-average contribution margin per unit, the weights in the calculation are based on relative units sold. When calculating the weighted-average contribution margin ratio, the weights are based on relative sales dollars, not units, of the individual products.) b. At the overall breakeven point in units, what is the breakeven amount (in units) for each individual product? c. What is the breakeven amount (in sales dollars) for each product? 4. Explain the following quote: "For the multiproduct (or multiservice) firm, there is no breakeven point independent of the sales mix assumption." 5. Prepare a data table for the breakeven volume and percentage change in the breakeven point from the base case (above) for each 1% change in sales mix over for HPC Weekly over the range 20% to 30% 6. What is the required sales level (in units), at the assumed sales mix, to reach a before-tax profit of $75,000? 7. What is the required sales level (in units), at the assumed sales mix, to reach an after-tax profit equal to 10% of sales revenue? (Show calculations.) 8. Prepare the company's Contribution Form Income Statement based on the units in number 7 above. 9. What are the critical success factors for HPC? For its domestic subscribers? For its international subscribers? Breakeven point in dollars--alternative solution: Breakeven in $ F+ Weighted-average contribution margin ratio Weighted-average contribution margin ratio: Weekly Subscriptions Monthly Subscriptions cm ratio weight product $0.19 $0.31 Breakeven ($) = Annual fixed costs + Weighted-average contribution margin ratio Annual fixed costs = + Weighted-average contribution margin ratio Breakeven point in total sales dollars Composition of sales, by product: Sales mix, in terms of dollars: Weekly Subscriptions Monthly Subscriptions Composition of sales, by product--alternative solution: Product Weekly subscriptions Monthly subscriptions Sales Price Units Dollars Sales Mix % Allocation Requirement 4 Data Table: Breakeven Volumes and Percentage Changes in BE Point with changes in sales mix over the range 20% to 30% for HPC Weekly. Sales mix (based on units sold) HPC Weekly HPC Monthly Weighted- avg. CM/unit Weighted-average contribution margin per unit BE (units) B/E % change from base case % Change in Wtd- avg. CM/unit (from base) 6. Required sales (in units) to reach a target before-tax profit of $75,000 for the given sales mix (25%:75%): Targeted before-tax profit target, = Fixed costs (F) = F + TTB = Weighted-average CM per unit = Breakeven point in sales units = Breakdown by Product: Sales of HPC-Weekly (rounded up) Weight 25% 75% Sales of HPC-Monthly 7. Required sales (in units) to reach a targeted after-tax profit = 10% of sales for the given sales mix. Let Q = the required sales volume (in units) to achieve the profit objective B = Total sales - Total variable costs - Total fixed costs (F) (1), where t = Tax rate A (1) Total sales - Total variable costs - F Q = units (rounded up) 8. Prepare the company's Contribution Form Income Statement based on the units in number 7 above. Sales Variable cost Contribution margin 7. Required sales (in units) to reach a targeted after-tax profit = 10% of sales for the given sales mix. Let Q = the required sales volume (in units) to achieve the profit objective B = Total sales - Total variable costs - Total fixed costs (F) (1 t), where t = Tax rate (1) Total sales - Total variable costs - F Q = units (rounded up) 8. Prepare the company's Contribution Form Income Statement based on the units in number 7 above. Sales Variable cost Contribution margin Fixed costs Pre-tax income Income tax Profit after tax Requirement 9
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
A straight horizontal road is to be constructed through rough terrain. The width of the road is to be 10 m, with the sides of the embankment sloping at 1 (vertical) in 2 (horizontal), as shown in...
-
The city of Toledo has received a proposal to build a new multipurpose outdoor sports stadium. The expected life of the stadium is 20 years. It will be financed by a 20- year bond paying 8 percent...
-
The following data were obtained from the cash flow statements (prepared using the indirect method) of The Coca-Cola Company from 2006 through 2009. All amounts are in millions of U.S. dollars....
-
A window w[n] is used to consider the part of a signal we are interested in. (a) Let w[n] = u[n] u[n 20] be a rectangular window of length 20. Let x[n] = sin(0.1n) and we are interested in a period...
-
Thermal regeneration of a fixed-bed adsorber is based on the fact that the adsorption process is exothermic; therefore, heating the saturated adsorbent will result in desorption. The dynamics of the...
-
Sanchez Corporation is considering three long-term capital investment proposals. Relevant data on each project are as follows. Salvage value is expected to be zero at the end of each project....
-
Interest I, Shakira Wishes To Barrow 8230,000 Eroun A Bank To Buy A House. The But It Is Compounded Monthly. She Wants To Know What Ber Monthly Payment 4.8% Per Year In Order To Pay Off The Loan In...
-
Higher order non-homogeneous differential equations Methods of undetermined coefficients 1. y''-2y'+y=3x+2
-
Please read the scenario: A friend comes to you depressed and talks about how "lousy" a person she is. Your friend has a very negative view of herself. You've noticed that for the last several weeks...
-
If an organization does not effectively manage costs, it will be less competitive in its products or services. What are the main factors in controlling labor costs?
-
Managers should examine leasing options because: organizational funds are limited. leasing may be less expensive than owning. healthcare providers require large investments in assets. All of these...
-
As an effective leader communicating information from the wider enterprise environment with the team is an important part of your role. What type of information should you communicate with your team?...
-
Soalan untuk BAHAGIAN B adalah berdasarkan kepada kajian kes mengenai "Crypto crash stokes some financial crisis fears..." seperti di lampiran (rujuk pautan untuk maklumat lanjut). Anda adalah...
-
A radio receiver used in the AM system is shown below. The mixer oscillator of frequency fio. The broadcast-band frequencies range from 540kHz to 1600kHz. (a) Determine the range of tuning that must...
-
Burberrys competitive advantage is through its differentiation strategy. What risk should Burberry remain aware of?
-
Determine the order in which the following budgets are generally prepared. a. Material purchases budget b. Sales budget c. Budgeted income statement d. Production budget
-
Would an unexpected increase in sales and production result in underapplied or over- applied overhead? Explain.
-
Santiago's Salsa is in the process of preparing a production cost budget for May. Actual costs in April were: Santiago's Salsa Production Costs 42826 Ingredient cost (variable)...
-
Many companies today are looking to do more than just good deeds. More and more, companies are making environmental sustainability a part of their core missions. Research companies that make...
-
Describe the challenges marketers face with changing economic conditions. What factors should marketers consider in offer value to todays customers?
-
Define marketing environment, and discuss the two parts that make up a companys marketing environment.
Study smarter with the SolutionInn App