Professional Documents
Culture Documents
CVP ANALYSIS (Solutions)
CVP ANALYSIS (Solutions)
CVP ANALYSIS (Solutions)
R S T
Sales $240,000 $40,000 $120,000
Sales (Units) ÷ 30,000 5,000 15,000
$8
VC $180,000 $20,000 $96,000
VC per unit $6 $4 $6.4
CM $2 $4 $1.6
(B)
2. CM Ratio = 73,000 ÷182,500 = 0.40 BEP = 33,000 ÷ 0.40 = $82,500 or 3,300 pairs
3.
Sales (8,760 pairs@ $28) $245,280
Variable Costs
V.CGS $122,640
V. Selling (8,760@ $2.24) 19,622 142,262
CM 103,018
Fixed Costs
Selling (7,100+ 6,160) 13,260
Admin (25,900 + 2,000) 27,900 41,160
NI $61,858
BEP in year2001 increases because FC are same in both years. But the CM
generated by each dollar of sales revenue at the given product mix decreases in
2001 relative to year 2000.
7
8
9
10
3. If FC increases by $31,500
BEP (units) = (210,000+ 31,500) ÷ 3 = 80,500 units
Situations A B C D E
SP per unit $5 $50 $20 $16.67 $30
VC as % of SP 60% 60% 75% 75% 66.66%
Units sold 10,000 4,000 30,000 6,000 5,000
Contribution margin $20,000 $80,000 $150,000 $25,000 $50,000
Fixed Costs $12,000 $60,000 $120,000 $10,000 $35,000
Profit/Loss $8,000 $20,000 $30,000 $15,000 $15,000
1. Degree of OL = CM ÷ NI
$300,000÷$60,000 = 5
3. If sales increase by 8%, then 21,600 units (20,000 + (920,000×8%) will be sold next
year .
Total Per Unit % of sales
Sales $1,296,000 $60 100%
Less Variable Expenses 972,000 45 75%
Contribution margin 324,000 $15 25%
Less Fixed expenses 240,000
Net Operating income $84,000
1. OI = Rev – VC – FC
= 500,000 – ( 20,000×13.75) – 135,000= $90,000
= 90,000(90,000×0.4) = $54,000
3. NI = Rev – VC – FC
X ÷ 0.6 = 550,000 – (22,000×13.75) – (135,000+11,250)
OI = $60,750
Case 1
CM Income Statement
Revenue $100,000
V.Cost of goods sold:
DM ( beg) 12,000
Purchased 15,000
DM(End) (5,000)
DM Used 22,000 (H)
DL 30,000
V. Manufacturing overhead 5,000
V. Marketing and Admin costs 13,000 (K)
Total Variable costs 70,000
Contribution Margin 30,000
Fixed Costs:
Fixed manufacturing overhead 13,000(I)
Fixed. Marketing & Admin 7,000(J)
Total Fixed costs 20,000
Operating Income (loss) $10,000
Revenue $100,000
Cost of goods sold:
DM used 22,000
DL 30,000
V. Manufacturing overhead 5,000
F. Manufacturing overhead 18,000(I)
Cost of goods manufactured 75,000(G)
14
Case 2
CM Income Statement
Revenue $100,000
V. Cost of goods sold:
DM ( beg) 30,000 (W)
Purchased 50,000
DM(End) (40,000)
DM Used 40,000
DL 15,000
V. Manufacturing overhead 5,000
V. Marketing and Admin costs 15,000
Total Variable costs 75,000
Contribution Margin 25,000 (V)
Fixed Costs:
Fixed manufacturing overhead 20,000
Fixed. Marketing & Admin 10,000
Total Fixed costs 30,000
Operating Income (loss) (5000)
Revenue $100,000
Cost of goods sold:
DM used 40,000
DL 15,000
V. Manufacturing overhead 5,000 (X)
F. Manufacturing overhead 20,000
Cost of goods manufactured 80,000(U)
Operating expenses:
V. Marketing and Admin costs 15,000 (T)
F. Marketing & Admin 10,000
Total Operating expenses 25,000
Operating income (5,000)
Tic Toc Ltd produces two types of clocks: a digital model and an Analog model
Budgeted sales for next
year are as follows:
Total variable manufacturing costs, which are joint costs, are estimated to amount to
$160,000 next year and
variable selling costs are estimated to amount to 5% of sales. Budgeted fixed cost for
next year are $80,000 for
manufacturing overhead and $24,000 for selling and administration. All manufacturing
costs are allocated to
the two models on the basis of sales revenue. The company’s effective tax rate is 30%.
2 . Assuming the budgeted contribution margin percentage is 40% of sales for both
models, the desired total sales
required to be raised by Tic Toc Ltd. To earn an after-tax income of $70,000 is
a) $354,286
b) $453,333
c) $487,500
d) $510,000
e) $582,857
17
3. Assuming the budgeted dollar mix is maintained during the year and the Contribution
margin percentage of sales is
30% for the digital model and 50% for the Analog model, how many units of each
model must Tic Toc Ltd. sell
during the year to make a contribution margin of $164,000?
4. Assume the budgeted dollar sales mix and the budgeted sales volume for each model
are maintained for next year.
Also assume the budgeted contribution margin is 40% of sales for both models and
total fixed costs amount to
$105,000 for next year. What is the minimum unit price for each model that should be
set to earn a 7% after-
tax return on sales next year?
Problem 14:
19
For each of the following independent cases, find the unknown designated by the
capital letters.
Case 1 Case 2
Direct material used H $40,000
Direct manufacturing labor $30,000 15,000
Variable marketing, distribution and Admin costs K T
Fixed manufacturing overhead I 20,000
Fixed marketing, distribution and Admin costs J 10,000
Gross Margin 25,000 20,000
Finished goods inventory, January 1,2000 0 5,000
20
Case 1 (G to L) 75,000 (G) , 22,000 (H), 13,000 (I), 7,000 (J), 13,000 (K)
CM Income Statement
Revenue $100,000
V.Cost of goods sold:
DM ( beg) 12,000
Purchased 15,000
DM(End) (5,000)
DM Used 22,000 (H)
DL 30,000
V. Manufacturing overhead 5,000
V. Marketing and Admin costs 13,000 (K)
Total Variable costs 70,000
Contribution Margin 30,000
Fixed Costs:
Fixed manufacturing overhead 13,000(I)
Fixed. Marketing & Admin 7,000(J)
Total Fixed costs 20,000
Operating Income (loss) $10,000
Revenue $100,000
Cost of goods sold:
21
DM used 22,000
DL 30,000
V. Manufacturing overhead 5,000
F. Manufacturing overhead 18,000(I)
Cost of goods manufactured 75,000(G)
CM Income Statement
Revenue
V.Cost of goods sold:
DM ( beg)
Purchased
DM(End)
DM Used
DL
V. Manufacturing overhead
V. Marketing and Admin costs
Total Variable costs
Contribution Margin
Fixed Costs:
Fixed manufacturing overhead
Fixed. Marketing & Admin
Total Fixed costs
Operating Income (loss)
Revenue
Cost of goods sold:
DM used
DL
V. Manufacturing overhead
22
F. Manufacturing overhead
Cost of goods manufactured
Gross Margin
Operating expenses:
V. Marketing and Admin costs
F. Marketing & Admin
Total Operating expenses
Operating income
Designer Pak Company produced and sold 60,000 backpacks during the year just ended
at an average price of $20 per unit. Variable manufacturing cost were $8 per unit and
variable marketing cost were $4 per unit sold. Fixed costs amounted to $180,000 for
manufacturing and $72,000 for marketing. There was no year- end WIP inventory.
Ignore income taxes.
23
Required:
1. Compute Designer Packs break-even point in sales dollars for the year.
2. Compute the number of sales units required to earn a Net Income of $180,000 during
the year.
3. The Designer Packs variable manufacturing costs are expected to increase 10% in the
coming year. Compute the firm’s break-even point in sales dollar for the coming year.
4. If Designer Packs variable manufacturing costs do increase 10%, compute the selling
price that would yield the same contribution margin ratio in the coming year.
1. BE = FC ÷ CM %
0.4 P = P – 12.80
P = $21.33
The ABC company produces two products. The marketing department expects that
the company can sell 1,000 units of product A and 1,100 units of product B per
month. The company provides the following information:
24
Product A Product B
Unit sales price $210 $270
Unit variable cost 110 120
Total fixed cost for FIVE machines used to manufacture both products is $120,000. It
takes 1 machine hour (on any of these machines) to produce product A and 2 hours to
produce product B. Each machine has a capacity of 680 hours/month.
a) Assuming that sales mix is constant, (i.e., the company will sell 1.1 unit of
product B for each unit of product A sold), how many units of product A and B
should the company produce each month at the break-even point?
b) One machine was broken unexpectedly and it will take a long time to get a new
machine, so only FOUR machines are in operation now. To maximize profit, how
many units of product A and B should the company produce? What is the total
profit ( assume fixed costs remains unchanged)
c) Before ABC gets a new machine to replace the one broken, the company can
temporarily outsource product A (only A can be outsourced) at total costs of
$160/unit. Does the company need to change the production plan you suggested
in b)? If so, how many units of product A and B now should be produced or
outsourced? What’s the total profit?