Part 4 3) Allie Somont was not satisfied with his profits from just White Bread. Thus, he has decided to bake a new type of breed that is made from grain, an additional ingredient . To bake this new bread, Alte will also need to leate a new grinder for $750 monthly. Use the Table Band solve the following questions. (Hint: Questions in this part are independent) After the introduction of Whole Grain Bead, sales lleure has changed for White bread. What is the highest limit of loss in sales for White Bread so that Aile keeps his profit same as before? (Do not round the number: 21 Alle estimates that the Whole Gran Bread cannibalues 1945 sales of White Bread. According to this scenario report the Increase in Net Income. (Note: 10,450 sales are included in Table B. Report a positive value) Calculate the different scenarios for the bakery. (Hint Questions in this part are independent) Instead of leasing the prinder for the new product. Mr. Alle decided to purchase the prinder the new income before tax expense is $39.660 report the purchasing cost of the grinder (Use the values that you found in Part 4.2) Alte introducing Whole Gran Bread, Bakery Cannibalized 2870 more White Bread sales than expected. On the other hand, they add out to Whole Grain 2 Bread that costs $0.6 for 1 bread. What should be the new price of Whole Grain treat order to reach same amount of Gross Marie Use the Group Margin that you found in Part 42) Part 5 3) TABLE A White Bread Price it of bread baked (monthly) 3,00 30.000,00 Materials Flour Sugar Salt Water Yeast Number of Units 2,00 1,00 2,00 3,00 1,00 1,00 Unit costs 0,18 0,21 0,10 0,08 0,15 0,35 Oil Vardable Cost for White Bread: Contribution Margin lor White Bread: TABLE B 5,00 30.450,00 n of brood baked (monthly) 3,00 2,00 Suun! 0,31 0,15 0,12 0,08 0,32 WAM Yest 3,00 2,00 Oil Gruin 1,00 16,00 0,40 0,06 Variable cost for Whole Gran Bread: Contribution Margin for Whole Grain Bread: TABLE C Fixed Costs (Monthly) Kont of the bakery Utilities of the bakery R&U 6.500,00 10.000,00 5.000,00 4.000,00 General Administration Expenses Marketing & Sulling Expenses 3.000,00 TAX RATE 18% Investment Costs Machine Cost Life(Months) Grinder 601 Depreciation Part 4 3) Allie Somont was not satisfied with his profits from just White Bread. Thus, he has decided to bake a new type of breed that is made from grain, an additional ingredient . To bake this new bread, Alte will also need to leate a new grinder for $750 monthly. Use the Table Band solve the following questions. (Hint: Questions in this part are independent) After the introduction of Whole Grain Bead, sales lleure has changed for White bread. What is the highest limit of loss in sales for White Bread so that Aile keeps his profit same as before? (Do not round the number: 21 Alle estimates that the Whole Gran Bread cannibalues 1945 sales of White Bread. According to this scenario report the Increase in Net Income. (Note: 10,450 sales are included in Table B. Report a positive value) Calculate the different scenarios for the bakery. (Hint Questions in this part are independent) Instead of leasing the prinder for the new product. Mr. Alle decided to purchase the prinder the new income before tax expense is $39.660 report the purchasing cost of the grinder (Use the values that you found in Part 4.2) Alte introducing Whole Gran Bread, Bakery Cannibalized 2870 more White Bread sales than expected. On the other hand, they add out to Whole Grain 2 Bread that costs $0.6 for 1 bread. What should be the new price of Whole Grain treat order to reach same amount of Gross Marie Use the Group Margin that you found in Part 42) Part 5 3) TABLE A White Bread Price it of bread baked (monthly) 3,00 30.000,00 Materials Flour Sugar Salt Water Yeast Number of Units 2,00 1,00 2,00 3,00 1,00 1,00 Unit costs 0,18 0,21 0,10 0,08 0,15 0,35 Oil Vardable Cost for White Bread: Contribution Margin lor White Bread: TABLE B 5,00 30.450,00 n of brood baked (monthly) 3,00 2,00 Suun! 0,31 0,15 0,12 0,08 0,32 WAM Yest 3,00 2,00 Oil Gruin 1,00 16,00 0,40 0,06 Variable cost for Whole Gran Bread: Contribution Margin for Whole Grain Bread: TABLE C Fixed Costs (Monthly) Kont of the bakery Utilities of the bakery R&U 6.500,00 10.000,00 5.000,00 4.000,00 General Administration Expenses Marketing & Sulling Expenses 3.000,00 TAX RATE 18% Investment Costs Machine Cost Life(Months) Grinder 601 Depreciation