A b C L E + G H 1 Question 1 The sustainability manager is concerned about the long term sustainability implications of Deluxe Boxes on the environment and suggests changing to sustainable materials for the production of a Sustainable Deluxe Box. If the company switches the current quantity of Deluxe Boxes sold, to Sustainable Deluxe Boxes, there will be some cost implications. 1)The Sustainable Deluxe Boxes could be made cheaper, and the sustainability manager believes that the company could sell the Sustainable Deluxe Boxes for $23 per box and end up making substantially higher profit than they ever did on the Deluxe Boxes. Based on knowledge of price elasticity of demand s/he/they suggest that it may in time even result in much higher sales volumes. The marketing manager believes that a lower selling price will also entice current Deluxe Box customers to accept the switch over to the Sustainable Deluxe Box. 2)The new Sustainable Deluxe Boxes will still attract 60% of the fixed costs allocated to the old Deluxe Box under the ABC method used in tab 3. 3)The number of boxes sold will not currently be affected by this new selling price, as this is a very select group of customers for LGI. 4)The Standard Box costs and revenue will remain the same as that calculated under the ABC method 5)in order to help overall profit, the variable costs per sustainable Deluxe box will be reduced to $11 per box vice the original $20 per box. Required (complete the grey spaces) 1)Determine the profit and profit percentage for the Standard and Sustainable Deluxe Boxes Standard Boxes Sustainable Deluxe Boxes Total | Quantity 108.00 18.00 126.00 Selling price per unit S 18.80 | 23.00 | 41.80 Revenue S 2,030.40 | 414.00 | 2,444.40 Subtract: Variable Costs S 1,080.00 | 198.00 | 1,279.00 Equals: Contribution Margin s 950.40 | 316.00 | 1,166.40 Subtract: Fixed Costs s 16.84 | 83.50 | 100.34 Equals: Operating Profit s 933.56 | 132.50 | 1,066.06 Operating Profit % (based on revenue) 45.98% 32.01% 43.61% Contribution Margin % 46.81% 52.17% 47.71% Question 3 Required: Work out the percentage that the company should mark up on the costs of Sustainable Deluxe Boxes to achieve the same profit % as for the Standard boxes. (Complete the grey spaces Using Operating Profit % Using Gross Profit % Revenue % 100.00% 100.00% Subtract: Required Operating Profit 45.98% 46.81% Equals: Cost % 54.02% 53.19% Question 4 Assume the company can still sell the same guantity of the Sustainable Deluxe Boxes as for the Deluxe Boxes Required (Complete the grey spaces) Use the percentage calculated in Question 3 to determine at which price the company should sell the Sustainable Deluxe Boxes to reach the same profit percentage as for the Standard Boxes. Using Contribution Margin % Total (3) Total () Variable Costs S 198.00 Plus : Fixed Costs g 83.50 Equals: Total Costs 5 281.50 Determine Revenue 5 521.09 Units sold (per year) S 18.00 Sales Price per unit S 28.95