Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The company is considering making a deluxe model. Its price would be $156, and its VC per unit would be $100, compared to a price
The company is considering making a deluxe model. Its price would be $156, and its VC per unit would be $100, compared to a price of $100 and a VC of $60 for the basic model. It anticipates a sales mix of 60% basic model and 40% deluxe model. How many units of the basic model and how many units of the deluxe model must the company sell to break even?
Exhibit 1 | ||
Income Statement for Most Recent Year Operation | ||
Revenues | $ 1,837,200.00 | |
Cost of Goods Sold | $ 1,274,000.00 | |
Gross Margin | $ 563,200.00 | |
Selling, General and Admin expenses | $ 345,000.00 | |
Profit before taxes | $ 218,200.00 | |
Exhibit 2 | ||
Actual units | Actual Cost | |
1/1/2022 | 1000 | $ 100,000.00 |
2/1/2022 | 1100 | $ 106,000.00 |
3/1/2022 | 1175 | $ 105,000.00 |
4/1/2022 | 1250 | $ 120,000.00 |
5/1/2022 | 1410 | $ 128,000.00 |
6/1/2022 | 1520 | $ 132,000.00 |
7/1/2022 | 1600 | $ 135,000.00 |
8/1/2022 | 1710 | $ 140,000.00 |
9/1/2022 | 1800 | $ 148,000.00 |
10/1/2022 | 1970 | $ 150,000.00 |
11/1/2022 | 970 | $ 150,000.00 |
12/1/2022 | 1970 | $ 120,000.00 |
1/1/2023 | 1510 | $ 140,000.00 |
2/1/2023 | 1650 | $ 130,000.00 |
3/1/2023 | 1450 | $ 115,000.00 |
4/1/2023 | 1200 | $ 112,000.00 |
5/1/2023 | 1210 | $ 130,000.00 |
6/1/2023 | 1900 | $ 154,000.00 |
7/1/2023 | 1890 | $ 162,000.00 |
8/1/2023 | 1200 | $ 112,000.00 |
9/1/2023 | 1210 | $ 130,000.00 |
10/1/2023 | 1600 | $ 143,000.00 |
11/1/2023 | 1700 | $ 148,000.00 |
12/1/2023 | 1850 | $ 143,000.00 |
Exhibit 4 | ||
Unit Produced and Sold | ||
Cost Category | 1200 | 1900 |
Direct Material | $ 36,000.00 | $ 57,000.00 |
Direct Labor | $ 18,000.00 | $ 28,500.00 |
Rent | $ 5,000.00 | $ 5,000.00 |
Depreciation | $ 4,000.00 | $ 4,000.00 |
Electricity | $ 4,400.00 | $ 5,800.00 |
Other Manufacturing | $ 19,600.00 | $ 21,700.00 |
Selling | $ 8,000.00 | $ 8,000.00 |
Sales Commision | $ 12,000.00 | $ 19,000.00 |
Administration | $ 5,000.00 | $ 5,000.00 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started