WRITE A BUSINESS MEMO USING THIS DATA. PROMT BELOW

A			D
Selling Price	$ 5.00		Particulars
- Variable cost	$ (2.75)		Selling Price	$ 4.60
Contribution	$ 2.25		- Variable cost	$ 2.55
Total Contribution	$ 446,400.00		Contribution	$ 2.05
- Fixed Costs	$ (180,000.00)		Units sold	198,400
Net Operating Income	$ 266,400.00		Total Contribution	$406,720
Contibution Margin	45.00%		- Fixed Costs	($180,000)
Break Even Point	$ 400,000.00		Net Operating Income	$ 226,720.00
Margin of Safety Ratio	26.85%		Contibution Margin	44.57%
Operating Leverage	1.68		Break Even Point	$403,903
			Margin of Safety	24.84%
B			Operating Leverage	1.79
Particulars			E
Selling Price	$ 4.60
- Variable cost	$ (2.75)			Amount
Contribution	1.85		Sales	$992,000
Units sold	198,400		Less: Variable expenses	$416,640
Total Contribution	$ 367,040.00		Contribution Margin	$575,360
- Fixed Costs	($180,000)		Less: Fixed Cost	$230,000
Net Operating Income	$187,040		Net Operating Income	$345,360
Contibution Margin	40.22%		Contribution Margin Ratio	0.58
Break Even Point	$ 447,566.20		Break Even Point	$396,552
Margin of Safety	20.49%		Margin of safety ratio	0.60025
Operating Leverage	1.96		Margin of safety	119089.6
C			F
Selling Price	$ 5.00		Current sales	198,400
- Variable cost	$ 2.55		20% increase in sales	39,680
Contribution	$ 2.45		Total sales	238,080
Units sold	198,400
Total Contribution	$486,080		Particulars	Amount
- Fixed Costs	($180,000)		Sales	$1,190,400
Net Operating Income	$306,080		Less: Variable expenses	($714,240)
Contibution Margin	49.00%		Contribution Margin	$476,160
Break Even Point	$ 367,345.00		Less: Fixed Cost	($200,000)
Margin of Safety	30.85%		Net Operating Income	$752,320
Operating Leverage	1.59		Contribution Margin Ratio	40%
			Break Even Point	$500,000
			Margin of safety ratio	0.58
			Margin of safety	138,080.00

Situation for Analysis: Gary Novelty produces and sells a small novelty item through tourist shops in Gary and other northern Indiana locations. Last year the company sold 198,400 units. The income statement for Gary Novelty for last year is shown below:

Sales	$992,000
Less: Variable Expenses	545,600
Contribution Margin	446,400
Less: Fixed Costs	180,000
Net Operating Income	$266,400

While the company has been profitable, as shown in the above income statement, sales began falling near the end of last year and have continued to decline this year. There is concern that new competitors are beginning to take market share from Gary Novelty. As a result, Sarah Burroughs, the company president, has asked you to provide some information to assist her in making decisions about the companys strategy for this product. These alternatives should be evaluated individually as stated. You are free to offer your own alternative based on any of the parameters given in the data.

a. While the company is currently profitable, the president wants to know the contribution margin and the breakeven in both units and dollars using last years level of sales. Additionally, compute the margin of safety, margin of safety ratio, and degree of operating leverage based on last years sales.

b. One of the possible strategies (Alt 1) is to reduce the current price by 8%. Using last years level of sales, what is the new contribution margin and break-even in units and dollars based on the price reduction? Additionally, compute the margin of safety, margin of safety ratio, and degree of operating leverage based on last years sales.

c. A second strategy (Alt 2) is to reduce the current variable cost by 0.20 per unit. The company has identified available efficiencies that can be implemented without any additional changes to the current cost. What is the new contribution margin and break-even in units and dollars based on the variable cost reduction of 0.20 per unit? Additionally, compute the margin of safety, margin of safety ratio, and degree of operating leverage based on last years sales.

d. A third strategy (Alt3) is to decrease the current price by 8% and reduce the variable cost per unit by 0.20. What is the new contribution margin and break-even in units and dollars based on making both changes? Additionally, compute the margin of safety, margin of safety ratio, and degree of operating leverage based on last years sales.

e. A fourth strategy (Alt 4) under consideration is to invest in more automated equipment for the manufacturing process. This investment will reduce variable costs by 0.65 per unit, primarily reducing the direct labor. At the same time, this will increase the fixed costs by $50,000. What is the new contribution margin and break-even in units and dollars based on this change in operating structure? Additionally, compute the margin of safety, margin of safety ratio, and degree of operating leverage based on last years sales.

f. A final strategy (Alt 5) is to change the current structure for the companys sales person. The current fixed cost includes the salary of Grayslakes one sales person at $60,000 per year. The companys marketing study suggests that sales could be increased by 20% if the company hired an additional sales person; paid both individuals $40,000 fixed salaries; and a 0.25 commission per unit sold. What is the new contribution margin and break-even in units and dollars based on this change? Additionally, compute the margin of safety, margin of safety ratio, and degree of operating leverage based on last years sales as the starting point for this change.

Write a business memo addressed to the president recommending the best course of action based on your analysis. In your memo, discuss changes in break-even points, and impacts to the operating leverage. Including a table summarizing your findings would be appropriate. The companys long-range plan is to grow sales to 250,000 units in the next two to three years. In your memo, summarize the advantages and disadvantages of each of the alternatives. Critically evaluate the alternatives based on current market conditions and any impact each alternative may have on the long-range plan.

Clearly state your recommended course of action explaining why your recommendation is the best for the company. Your memo should be at least one page, but no longer than two full pages. You may also attach an Excel spreadsheet that shows all your calculations or you may embed your computations into the memo using tables. The calculations supporting your data and analysis must be included.