3.19
CVP exercise
Origin
al
1
2
3
4
5
6
7
8
Revenues
$10,400,00
0
$10,400,00
0
$10,400,00
0
$10,400,00
0
$10,400,00
0
$11,128,00
0
$9,672,000
$11,544,00
0
$10,400,00
0
Variable
Costs
$7,900,000
Contribution
Margin
$2,500,000
$7,625,000
$2,775,000
$8,175,000
$2,225,000
$7,900,000
$2,500,000
$7,900,000
$2,500,000
$8,453,000
$2,675,000
$7,347,000
$2,325,000
$8,769,000
$7,584,000
$2,775,000
$2,816,000
Budgeted
Fixed
Operating
Costs
Income
$2,100,
000
$400,000
$2,100,
000
$675,000
$2,100,
000
$125,000
$2,184,
000
$316,000
$2,016,
000
$484,000
$2,100,
000
$575,000
$2,100,
000
$225,000
$2,331,
000
$444,000
$2,184,
000
$632,000
9. The number 2 yield the highest budgeted operating income because it has
lowest variable cost while the revenue stays constant.
3.38
1. Contribution Margin per Unit (CMU) = (Selling Price Variable cost per unit)
=$60 - $40 = $20
-
$480,00
0
$320,00
Total variable costs = 8000*40
0
$160,00
Contribution margin
0
$180,00
Fixed costs
0
Operating income
(loss)
$20,000
3. If sales commissions are discontinued and fixed salaries are raised by a total
of $15,500
Revenue = 8000 units * $60
Selling Price
Cost of Shoes
Sales
commission
Variable cost per unit
Salary increased by
$15,500
Total Fix Cost
$60
$37
$0
$37
$115,5
00
$195,5
00
$60
$37
$2
$3
$42
$180,0
00
$645,000
407,000
32,250
205,750
195,500
$ 10,250
2.
a.
CMU for Standard = $28 $18 = $10; CMU for Deluxe= $50 $30 = $20
If only Standard carriers were sold, the breakeven point would be:
$2,250,000 / $10 = 225,000 units.
b.
If only Deluxe carriers were sold, the breakeven point would be:
$2,250,000 $20 = 112,500 units
3.
200,000 units of standard
50,000 units of deluxe
So operating income = CM of standard + CM of deluxe
= 200,000($10) + 50,000($20) $2,250,000
= $2,000,000 + $1,000,000 $2,250,000
= $750,000
The ratio between standard and deluxe unit sold = 200,000/50,000= 4
Do the same procedure at requirement 1 we have followings:
Contribution margin of the bundle = 4 *$10 + 1 * $20 = $40 + $20 = $60
Breakeven point in bundles = $2, 250, 000 / $60 = 37,500 bundles
Breakeven point in units is:
Standard carrier: 37,500 bundles 4 units per bundle
150,000 units
Deluxe carrier: 37,500 bundles 1 units per bundle
37,500 units
Total number of units to breakeven
87,500 units
The major lesson of this problem is that changes in the sales mix change breakeven
points and operating incomes
3.47
1.
Ticket sales ($24 *525 attendees)
Variable cost of dinner ($12 *525
attendees)
Variable invitations and paperwork ($1 * 525)
Contribution margin
Fixed cost of dinner
Fixed cost of invitations and
paperwork
Operating profit (loss)
-
$12,600
$6,30
0
525
$6,825
$5,775
$9,00
0
$1,97
5
$10,975
($5,200)
2.
Ticket sales ($24*1,050
attendees)
Variable cost of dinner ($12* 1,050
attendees)
Variable invitations and paperwork ($1 *
1,050)
$25,2
00
$12,6
00
1,050
Contribution margin
Fixed cost of dinner
Fixed cost of invitations and
paperwork
Operating profit (loss)
$9,00
0
$1,97
5
$13,6
50
$11,5
50
$10,9
75
$575