Professional Documents
Culture Documents
Chapter 07
Chapter 07
II.
Questions
1.
2.
3.
4.
Sales
Sales
Less: Variable Cost
Contribution Margin
Multiply by: Sales Mix
Weighted CM
Total or Combined CM
=
=
Beverage
100.0%
33.0
67.0%
20.0%
13.4%
52% + 13.4%
65.4%
EXERCISE 2
P100,800
Break-even sales revenue
P96,000
P240,000
P100,800
1 0.40
P168,000
P240,000
0.48
P500,000
EXERCISE 3
Break-even sales revenue
7-2
EXERCISE 4
Contribution margin
=
=
P 125 P75
P50
Break-even (units)
P400,000
P50
8,000 units
EXERCISE 5
a.
Selling price
Variable cost
Contribution margin
P129.50
54.40
P 75.10
b.
Break-even (units)
c.
d.
Contribution %
e.
Break-even sales
P1,400,000
P75.10
18,642 units
P54.40
P129.50
=
P75.10
P129.50
P1,400,000
58%
42%
58%
=
P2,143,793
EXERCISE 6
Requirement (a)
Since the firm has sales revenue of P444,000, no additional sales are needed to
generate the desired profit.
Requirement (b)
Sales to earn net income
after tax of P48,000
P188,482 +
=
=
=
P48,000
1 0.28
58%
P188,482 + P66,666.666
58%
P439,911.49
7-3
Proof:
Sales
Less: Variable cost (42%)
Contribution margin
Less: Fixed cost
Net income before taxes
Less: Taxes (28%)
Net income after taxes
P444,000
186,480
257,520
188,482
69,038
19,331
P 49,707
EXERCISE 7
P6,000
26%
= P23,077
B. PROBLEMS
PROBLEM 1
Requirement (a)
Break-even sales revenue
P1,600,000
=
=
P2,600,000
P5,000,000
P1,600,000
1 0.52
P3,333,333.33
Requirement (b)
Sales
Variable Cost (52%)
Contribution Margin
Fixed Cost
Net Income
P4,400,000
2,288,000
P2,112,000
1,600,000
P 512,000
Requirement (c)
No. of customers served
at P5 million sales level
at P4.4 million sales level
Reduction
P50,000
44,000
P 6,000
P439,911
184,763
255,148
188,482
66,666
18,666
P 48,000
7-4
PROBLEM 2
Requirement (a)
=
Break-even sales
P98,320
1 75%
P98,320
25%
P393,280
Requirement (b)
=
Sales
P98,320 + P30,000
25%
P513,280
PROBLEM 3
Requirement (1)
CM Rate
Weight
Weighted CM
Rooms
3.2M
4M
80.00%
66.67%
53.34%
Food
0.15M
1.2 M
12.50
20.00
2.50
Beverage
0.25M
0.60 M
41.67
10.00
4.16
Telephone
0
0.20M
3.33%
Total Weighted CM
60%
Requirement (2)
Break-even point
P1,600,000 + P1,700,000
60%
= P5,500,000
Break-even sales
P5,500,000
P5.5 M x
5.5 M x
5.5 M x
53.34%
2.50%
4.16%
P2,933,700
137,500
228,800
Telephone
5.5 M x
7-5
0
P3,300,000
3,300,000
0
Fixed costs
Profit (Loss)
Requirement (3)
Revenue to yield Net
income of P500,000
=
=
P3,300,000 + P500,000
60%
P6,333,333
CM at P500,000 profit
Rooms
P6,333,333
Food
6,333,333
Beverage
6,333,333
Telephone
6,333,333
Total CM (60%)
Less: Fixed costs
Net income before tax
x
x
x
x
53.34%
2.50%
4.16%
0
P3,378,200
158,333
263,467
0
P3,800,000
3,300,000
P 500,000
Sales
Rooms (6,333,333 x 66.67%)
Food (6,333,333 x 20%)
Beverage (6,333,333 x 10%)
Telephone (6,333,333 x 3.33%)
Total
4,222,433
1,266,667
633,333
210,900
6,333,333
x
x
x
x
80.00%
12.50%
41.67%
0
P3,377,946
158,333
263,910
0
P3,800,189
P6,333,333 x 66.67%
P4,222,433
Requirement (5)
Break-even point if FC increase by P300,000 =
=
P3,300,000 + P300,000
60%
P6,000,000
7-6
Requirement (6)
Break-even point if FC increase by P300,000
and revenues increase by 10% through
=
price increases
=
P3,300,000 + P300,000
63.67%
P5,654,154
CM Rate
Weight
Weighted
CM rate
Rooms
3.6M
4.4 M
81.82%
66.67%
54.55%
Food
0.27M
1.32 M
20.45%
20.00%
4.09%
Beverage
310T
660T
47.00%
10.00%
4.70%
Telephone
20T
200T
10.00%
3.33%
0.33%
100.00%
63.67%
PROBLEM 4
Requirement (1)
Break-even point (P)
P20,000
=
P20,000
1 0.33
P10
P30
= P29,850.75 per month
Requirement (2)
Margin of safety in revenues
=
=
P45,000 P29,850.75
P15,149.25
45,000
30
1,500 995
505
Requirement (3)
S
20,000 + 10,000
20
= 1,500 rooms
Requirement (4)
Occupancy percentage is 100%.
=
1,500 rooms
7-7