ACC00724 Accounting For Managers - Questions/Answers Assignment Solution

Answer 1: 

Pacific Telemet Ltd manufacturers high-end smart phone, with their target market on a business executive who travels overseas. They are facilitated with Dual-Sim option of the phone. During a recent meeting Board of Directors have pressured the CEO to increase the profitability from last year, and the CEO has asked its manager for suggestions, three proposals were presented, production manager presented Proposal A, Sales Manager proposed Proposal B, and finally Proposal C was suggested by Marketing Director. 

  Last Year  PROPOSAL A  PROPOSAL B  PROPOSAL C 
Sales  12,000 15,600  10,560                14,000 
Selling Price  $ 460 $ 460  $ 520                      460 
Total Revenue  $ 5,520,000 $ 7,176,000  $ 5,491,200          6,440,000 
Variable Manufacturing Cost  $ 184  $ 220  $ 184                      184 
Fixed Manufacturing Cost  $ 2,208,000  $ 3,432,000  $ 1,943,040          2,576,000 
Fixed Cost  $ 360,000  $ 360,000  $  360,000              360,000 
Variable Sales Admin Cost  $ 36  $ 36  $ 36                        36 
Total Variable Sales Admin Cost  $ 432,000  $ 561,600  $ 380,160              504,000 
Fixed Sales Admin Cost  $ 600,000  $ 600,000  $  600,000              600,000 
Advertisement Campaign    $ 60,000  $  120,000                50,000 
Rebate                    100,000 
Total Cost  $ 3,600,000  $  5,013,600  $ 3,403,200          4,190,000 
         
Profit  $ 1,920,000  $ 2,162,400  $ 2,088,000          2,250,000 
         
         
Profit Ratio  35% 30% 38% 35%
Break Even  Units 4,000                  5,000  3,600                  4,208 
Break Even  in Amount $ 1,840,000  $ 2,300,000  $ 1,872,000  $ 1,935,833 
Contribution per unit  $ 240  $ 204  $ 300  $ 240 
Contribution per unit  52% 44% 58% 52%
Margin of Safety Unit  8,000  10,600  6,960  9,792 
Margin of Safety %  67% 68% 66% 70%
Margin of Safety Dollar  $ 3,680,000          4,876,000          3,619,200          4,504,167 

We will now discuss and analyze all three proposals in-depth.

Proposal A:

Mr. David Groate, Production Manager suggested that product quality should be increased and it will increase the variable cost by $36 landing the final variable manufacturing cost to $220 and reducing contribution per unit from $240 to $204. Reduction of contribution per unit has a direct impact on achieving break even. He also suggested that an additional $60,000 should be spent on national advertising which will result in the sales to boost up by 30%. Increased sale of 3600 unit increases the profitability by 13% as compared to last year.  However, the profit ratio is dropped by 5%, making this scenario a high profit, high expense scenario, with no change to the selling price. The margin of safety is $48,76,000 giving a huge margin if the results of advertising do not give the expected result. In this whole scenario, the company has to do sales of 5000 units to achieve break even. 

Complete Solution

Need Urgent Academic Assistance?

Get Professional Help at Low Prices!

*
*
*


*

TOP
Order Notification

[variable_1] from [variable_2] has just ordered [variable_3] Assignment [amount] minutes ago.