Curled Metals Case
Because the price is so steep, however, offering the Cushion Pads at an immediate discount (while still retaining almost 100% profit margins) would allow CMI to develop customers. Figure 1
CMI Cushion Pads: Cost-Based Approach Anticipated Production Fixed Costs per unit Variable Costs per unit: Material Variable Costs per unit: Labor Total Variable Costs Total Costs Required Contribution Margin Total Price per Unit (Variable Costs/%CM) $ $ $ $ $ $ 3000 units 125.70 46.92 34.92 81.84 207.54 0.5 163.68
Figure 2
CMI Cushion Pads Pricing Analysis Unit Price Anticipated Production Fixed Costs per unit Variable Costs per unit Contribution Margin Unit Contribution Price Total Sales Total Costs Net income $ $ $ $ $ $ $
!
Option 1: Cost-Plus Approach 163.68 3000 125.70 81.84 50% 81.84 491,040.00 772,620.00 245,520.00
Option 2: Competition-Based Pricing $ 333.33 3000 $ 125.70 $ 81.84 75% $ 251.49 $ 999,990.00 $ 772,620.00 $ 227,370.00
Option 3: Break-even Analysis $ 257.54 3000 $ 125.70 $ 81.84 68% $ 175.70 $ 772,620.00 $ 772,620.00 $ -
Option 4: Value-Based Pricing $ 1,986.34 30710 $ 125.70 $ 893.92 55% $ 1,092.42 $ 61,000,501.40 $ 31,462,553.40 $ 29,537,948.00
Figure 3
CMI Cushion Pads: Competition Based-Pricing Lowest Priced Competitor CMI Cushion Pads Cost of single pad $ 6.25 $ 333.33 Total number of pads in set 24 6 Total number of sets used 20 1 Total feet driven 15000 10000 Total cost of pads $