Professional Documents
Culture Documents
1 - Example Problems Ch. 5 6
1 - Example Problems Ch. 5 6
Submit
gfmcppeopigbdej
Advanced Manag
Your response
Correct response
Fixed cost
0.60
(0%)
Fixed cost
Variable cost
0.22
(0%)
Total cost
0.82
(0%)
0.792
(0%
)
Variable cost
Total cost
Total grade: 0.01/12 + 0.01/12 + 0.01/12 + 0.01/12 + 0.01/12 + 0.01/12 + 0.01/12 + 0.01/12 + 0.01/12 + 0.01/12 + 0.01/12 + 0.01/12 = 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0%
Feedback:
Average cost per cup of coffee served = Total cost cups of coffee served in a week
Requirement 2:
Does the average cost per cup of coffee served increase, decrease, or remain the same as
the number of cups of coffee served in a week increases?
Your Answer:
Choice
Selected
Increases
Decreases
Remains the same
Feedback:
The average cost of a cup of coffee declines as the number of cups of
coffee served increases because the fixed cost is spread over more cups of
coffee.
Correct response
Requirement 1:
Offline: Prepare a cost-volume-profit graph for the company up to a sales level of 8,000
Offline: Prepare a cost-volume-profit graph for the company up to a sales level of 8,000
units.
units.
Requirement 2:
Requirement 2:
Estimate the company's break-even point in unit sales using your cost-volume-profit graph
Estimate the company's break-even point in unit sales using your cost-volume-profit graph
analysis.
analysis.
Break-even point in
sales
16.67
4,000 units
Correct
Your response
Correct response
Month
Occupancy- Electrical
Days
Costs
Month
Occupancy- Electrical
Days
Costs
January
1,736
$ 4,127
January
1,736
$ 4,127
February
1,904
$ 4,207
February
1,904
$ 4,207
March
2,356
$ 5,083
March
2,356
$ 5,083
960
$ 2,857
April
960
$ 2,857
April
May
June
July
August
September
October
November
December
360
$ 1,871
744
May
360
$ 1,871
June
744
$ 2,696
July
2,108
$ 4,670
August
2,406
$ 5,148
September
840
$ 2,691
October
124
$ 1,588
November
720
$ 2,454
December
1,364
$ 3,529
$ 2,696
2,108
$ 4,670
2,406
$ 5,148
840
$ 2,691
124
$ 1,588
720
$ 2,454
1,364
$ 3,529
Requirement 1:
Requirement 1:
Using the high-low method, estimate the variable cost of electricity per occupancy-day and
the fixed cost of electricity per month. (Round Using
the fixed
cost to the
nearestestimate
whole dollar
the high-low
method,
the variable cost of electricity per occupancy-day and
and the variable cost to the nearest whole cent.
sign in your
theOmit
fixedthe
cost"$"
of electricity
perresponse.)
month. (Round the fixed cost to the nearest whole dollar
and the variable cost to the nearest whole cent. Omit the "$" sign in your response.)
Variable cost
1.56
Fixed cost
1394
(50%)
per occupancy
day
Variable cost
(0%
Fixed cost
per month
)
Electrical
Days
Costs
2,406
$ 5,148
124
1,588
2,282
$ 3,560
Change
Variable
cost
$ 5,148
3,753
$ 1,395
Requirement 2:
Which of the following statement(s) is true? (Select all that apply.)
Choice
Selected
Points
Electrical cost may reflect seasonal factors other than just the variation in occupancy days
Yes
+1
No
Less systematic factors such as frugality of individual guests may also affect electrical costs
Yes
Feedback:
Electrical costs may reflect seasonal factors other than just the variation in occupancy
days. For example, common areas such as the reception area must be lighted for longer
periods during the winter than in the summer. This will result in seasonal fluctuations in
the fixed electrical costs.
Additionally, fixed costs will be affected by the number of days in a month. In other
words, costs like the costs of lighting common areas are variable with respect to the
number of days in the month, but are fixed with respect to how many rooms are occupied
during the month.
Other, less systematic, factors may also affect electrical costs such as the frugality of
individual guests. Some guests will turn off lights when they leave a room. Others will not.
Your response
Correct response
Sales
Sales
Gross margin
Gross margin
Selling expenses
$ 30,000
Selling expenses
$ 30,000
+1
Administrative expenses
10,000
Administrative expenses
10,000
Requirement 1:
Requirement 1:
Sales
(6%)
Sales
Variable expenses:
Variable expenses:
(6%)
Selling expenses
Selling expenses
(6%)
Administrative expenses
Contribution margin
(6%)
Contribution margin
(6%)
Fixed expenses:
Fixed expenses:
Advertising expenses
Administrative expenses
Administrative expenses
(0%)
(6%)
Selling expenses
Administrative expenses
(6%)
Total grade: 1.01/18 + 1.01/18 + 1.01/18 + 1.01/18 + 1.01/18 + 1.01/18 + 1.01/18 + 1.01/18 + 1.01/18 + 1.01/18 + 1.01/18 + 0.01/18 + 0.01/18 + 1.01/18 + 1.01/18 + 0.01/18 + 1.01/18 + 0.01/18 = 6% + 6% + 6% + 6%
+ 6% + 6% + 6% + 6% + 6% + 6% + 6% + 0% + 0% + 6% + 6% + 0% + 6% + 0%
Feedback:
$ 90,000
10,000
2,000
20,000
8,000
Your response
Correct response
Requirement 2:
Requirement 2:
50
E5_4_id6
E5_4_id6
E5_4_id8
E5_4_id8
E5_4_id13
E5_4_id13
E5_4_id15
E5_4_id15
$ 750
Variable expenses:
Cost per pair
Selling expenses
$ 450
50
Administrative expenses
($2,000 200 pairs)
Contribution margin per pair
10
510
$ 240
Your response
Correct response
Exercise 5-5 Cost Behavior; Contribution Format Income Statement [LO1, LO4]
Harris Company manufactures and sells a single product.
in your response) :
40,000
Total
costs:
Variabl
e costs
180,000
Fixed
costs
Total
costs
%)
310000
300,000
190000
%)
480,000
(0
%)
500000
%)
Cost per
unit:
Variabl
e cost
Fixed
cost
Total
3.6
9.6
(0%)
(0
3.8
(0%)
6.2
(0%)
10.0
(0%)
cost per
unit
%)
Total grade: 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 + 0.01/15 = 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0%
+ 0% + 0% + 0% + 0% + 0%
Feedback:
The company's variable cost per unit is:
Your response
Correct response
Requirement 2:
Requirement 2:
Assume that the company produces and sells 45,000 units during the year at a selling price
of $16 per unit. Prepare a contribution format Assume
income that
statement
for the produces
year.
the company
and sells 45,000 units during the year at a selling price
amounts as positive values. Omit the "$" signofin$16
your
response.)
per unit. Prepare a contribution format income statement for the year.
amounts as positive values. Omit the "$" sign in your response.)
Income Statement
For the Year Ended
Sales
(10%)
720000
Income Statement
For the Year Ended
(10%)
Sales
Variable
expenses
(10%)
Contribution
margin (10%)
Fixed expense
Net operating
income (10%)
(10%)
513000
(0%)
207000
(0%)Contribution margin
279000
(0%)
-70000
(0%)
Variable expenses
Fixed expense
$ 720000
270,000
450,000
300,000
$ 150,000
Total grade: 1.01/10 + 1.01/10 + 1.01/10 + 0.01/10 + 1.01/10 + 0.01/10 + 1.01/10 + 0.01/10 + 1.01/10 + 0.01/10 = 10% + 10% + 10% + 0% + 10% + 0% + 10% + 0% + 10% + 0%
Feedback:
Sales (45,000 units $16 per unit) = $720,000
Variable expenses (45,000 units $6 per unit) = $270,000
Your response
Correct response
Exercise 5-6 High-Low Method [LO2, LO3] Exercise 5-6 High-Low Method [LO2, LO3]
The following data relating to units shippedThe
andfollowing
total shipping
data relating
expensetohave
unitsbeen
shipped and total shipping expense have been
assembled by Archer Company, a wholesaler of
assembled
large, custom-built
by Archer air-conditioning
Company, a wholesaler
units of large, custom-built air-conditioning units
for commercial buildings:
for commercial buildings:
Month
Total
Units Shipping
Shipped Expense
Month
Total
Units Shipping
Shipped Expense
January
$ 1,800
January
$ 1,800
February
$ 2,300
February
$ 2,300
March
$ 1,700
March
$ 1,700
April
$ 2,000
April
$ 2,000
May
$ 2,300
May
$ 2,300
June
$ 2,700
June
$ 2,700
July
$ 1,200
July
$ 1,200
Requirement 1:
Requirement 1:
Using the high-low method, estimate the cost formula for shipping expense where X is the
Using the high-low method, estimate the cost formula for shipping expense where X is the
number of units shipped. (Omit the "$" sign in your response.)
number of units shipped. (Omit the "$" sign in your response.)
Y = $
(0%
+$
)
(0%
X
)
= $ 700 + $ 250 X
$ 2,700
1,200
Change
$ 1,500
$ 2,700
2,000
$ 700
The cost formula is $700 per month plus $250 per unit shipped or
Y = $700 + $250X,
where X is the number of units shipped.
Requirement 2:
What factors, other than the number of units shipped, are likely to affect the company's
total shipping expense? (Select all that apply.)
Choice
Selected
Points
No
Distance travelled
Yes
+1
Yes
+1
Fixed cost
Yes
-1
Variable cost
No
Feedback:
The cost of shipping units is likely to depend on the weight and volume of the units and the
distance traveled, as well as on the number of units shipped. In addition, higher cost
shipping might be necessary to meet a deadline.
Your response
Correct response
Requirement 1:
Using the high-low method, estimate the variable and fixed cost elements of the annual
Using the high-low method, estimate the variable and fixed cost elements of the annual
cost of the truck operation. (Round the variable cost per kilometer to 3 decimal places.
cost of the truck operation. (Round the variable cost per kilometer to 3 decimal places.
Omit the "$" sign in your response.)
Omit the "$" sign in your response.)
(0%)
(0%)
Total
Annual
Cost*
105,000
$ 11,970
70,000
9,380
Change
35,000
$ 2,590
High level of
activity
$ 0.074
$ 4,200
$ 11,970
7,770
$ 4,200
Your response
Correct response
Requirement 2:
Requirement 2:
Y= $
(0
+ $
%)
(0
X
%)
Y = $ 4,200 + $ 0.074 X
Your response
Correct response
Requirement 3:
Requirement 3:
400000
(0%)
$ 10,120
Fixed cost
$ 4,200
Variable cost:
80,000 kilometers $0.074 per
kilometer
Total annual cost
5,920
$ 10,120
Your response
Correct response
Month
GuestDays of
Occupancy
Custodial
Supplies
Expense Month
GuestDays of
Occupancy
Custodial
Supplies
Expense
March
4,000
7,500
April
6,500
8,250
May
8,000
$ 10,500
June
10,500
$ 12,000
July
12,000
$ 13,500
August
9,000
$ 10,750
September
7,500
9,750
March
4,000
7,500
April
6,500
8,250
May
8,000
$ 10,500
June
10,500
$ 12,000
July
12,000
$ 13,500
August
9,000
$ 10,750
September
7,500
9,750
Guest-days is a measure of the overall activity at the hotel. For example, a guest who
Guest-days is a measure of the overall activity at the hotel. For example, a guest who
stays at the hotel for three days is counted as three guest-days.
stays at the hotel for three days is counted as three guest-days.
Requirement 1:
Requirement 1:
Using the high-low method, estimate a cost formula for custodial supplies expense where
Using the high-low method, estimate a cost formula for custodial supplies expense where
X is the number of guest-days. (Round your answer to 2 decimal places. Omit the "$"
X is the number of guest-days. (Round your answer to 2 decimal places. Omit the "$"
sign in your response.)
sign in your response.)
Y= $
(0
+ $
%)
(0
X
%)
GuestDays
Custodial
Supplies
Expense
12,000
$ 13,500
4,000
7,500
= $ 4,500 + $ 0.75 X
(March)
Change
8,000
6,000
$ 13,500
9,000
$ 4,500
The cost formula is $4,500 per month plus $0.75 per guest-day or
Y = $4,500 + $0.75X
Your response
Requirement 2:
Correct response
Requirement 2:
Variable cost
Fixed cost
Total cost
50
(0%)Variable cost
$ 8,250
100
(0%)Fixed cost
4,500
150
(0%)Total cost
$ 12,750
Your response
Correct response
Requirement 1:
Requirement 1:
50
(0%)
$ 345,600
326,700
Difference in cost
$ 18,900
Difference in activity:
80% occupancy (450 beds 80% 30
days)
10,800
8,100
Difference in activity
2,700
Your response
Correct response
(b Estimate the total fixed operating costs per month using the high-low method.
(b Estimate the total fixed operating costs per month using the high-low method.
) the "$" sign in your response.)
) the "$" sign in your response.)
50000
$ 270,000
$ 345,600
75,600
$ 270,000
Your response
Correct response
Requirement 2:
Requirement 2:
Fixed costs
500
(0%)
Fixed costs
$ 270,000
Variable costs
Total expected costs
50
(0%)
Variable costs
550
(0%)
66,150
$ 336,150
Your response
Correct response
Total
Per Unit
$ 350,000
$ 35.00
Variable expenses
200,000
20.00
Contribution
margin
150,000
$ 15.00
Fixed expenses
135,000
Sales (10,000
units)
Net operating
$ 15,000
income
Prepare a new contribution format income statement under each of the following
conditions (consider each case independently):
Requirement 1:
The sales volume increases by 100 units. (Omit the "$" sign in your response.)
Total
350000
(0%)
Variable
expenses
200000
(0%)
Contribution
margin
150000
(0%)
Sales
Fixed
expenses
Net operating
income
135000
(20%)
15000
(0%)
$ 15,000
Change in contribution
margin
(100 units $15.00 per
unit)
New net operating
income
1,500
$ 16,500
Your response
Correct response
Requirement 2:
Requirement 2:
The sales volume decreases by 100 units. (Omit the "$" sign in your response.)
The sales volume decreases by 100 units. (Omit the "$" sign in your response.)
Total
Total
Sales
350000
(0%)
Sales
Variable
expenses
200000
Contribution
margin
150000
Fixed
expenses
135000
(0%)
(0%)
(20%)
Variable expenses
198,000
Contribution margin
148,500
Fixed expenses
Net operating income
Net operating
income
15000
$ 346,500
135000
$ 13,500
(0%)
Feedback:
Sales (9,900 $35.00) = $346,500
Sales (9,900 $20.00) = $198,000
You can get the same net operating income using the following approach.
$ 15,000
Change in contribution
margin
(-100 units $15.00
per unit)
New net operating
income
(1,500)
$ 13,500
Your response
Correct response
Requirement 3:
Requirement 3:
Total
Sales
Variable
expenses
Contribution
margin
Total
350000
(0%)
200000
(0%)
150000
Sales
$ 315,000
Variable expenses
180,000
Contribution margin
135,000
(0%)
Fixed expenses
135000
Fixed
expenses
135000
(20%)
Net operating income
Net operating
income
15000
(0%)
Your response
Correct response
Requirement 1:
Requirement 1:
Contribution margin
ratio
(0%) %
40 %
Feedback:
The company's contribution margin (CM) ratio is:
Total sales
$ 200,000
120,000
= Total contribution
margin
Total sales
80,000
$ 200,000
= CM ratio
40%
Your response
Correct response
Requirement 2:
Requirement 2:
Estimate the change in the company's net operating income if it were to increase its total
Estimate the change in the company's net operating income if it were to increase its total
sales by $1,000.(Omit the "$" sign in your response.)
sales by $1,000.(Omit the "$" sign in your response.)
500
$ 1,00
0
CM ratio
40 %
$ 400
Your response
Correct response
Per unit
Selling price
Variable expenses
Contribution
margin
Percent
of Sales
Per unit
$90
100%
Selling price
63
70%
Variable expenses
$27
30%
Contribution
margin
Percent
of Sales
$90
100%
63
70%
$27
30%
Requirement 1:
Requirement 1:
be indicated
by a minus sign. Omit the "$" sign in your response.)
be indicated by a minus sign. Omit the "$" sign
in your response.)
Change in net
operating income
(
0%)
500
$ 2,30
0
Sales with
Additional
Advertising
Budget
Difference
$180,000
$189,000
$ 9,000
126,000
132,300
6,300
Contribution
margin
54,000
56,700
2,700
Fixed
expenses
30,000
35,000
5,000
$ 24,000
$ 21,700
Current
sales
Sales
Variable
expenses
Net operating
income
(
2,300 )
$
(b
Should the advertising budget be increased as suggested in requirement 1(a) above?
)
Your Answer:
Choice
Yes
Selected
No
Feedback:
Assuming no other important factors need to be considered, the increase in the
advertising budget should not be approved because it would lead to a decrease in net
operating income of $2,300.
Requirement 2:
Refer to the original data. Management is considering using higher-quality components
that would increase the variable cost by $2 per unit. The marketing manager believes the
higher-quality product would increase sales by 10% per month. Should the higher-quality
components be used?
Your Answer:
Choice
Selected
Yes
No
Feedback:
The $2 increase in variable cost will cause the unit contribution margin to decrease from
$27 to $25 with the following impact on net operating income:
$ 55,000
54,000
$ 1,000
Assuming no change in fixed costs and all other factors remain the same, the higherquality components should be used.
Your response
Correct response
Requirement 1:
Requirement 1:
Unit sales to
earn target profit
u
ni
(0%)
ts
5
1,
un
50
0 its
Your response
Correct response
Requirement 2:
Requirement 2:
Using the formula method, solve for the unit sales that are required to earn a target profit of
Using the formula method, solve for the unit sales that are required to earn a target profit of
$15,000.
$15,000.
50
(0% unit
Unit sales to earn target profit
)s
1,625 units
Your response
Correct response
Requirement 1:
Requirement 1:
Solve for the company's break-even point in unit sales using the equation method.
Solve for the company's break-even point in unit sales using the equation method.
500
(0%) baskets
Break-even point in unit sales
1,400 baskets
Profi
= [Unit CM Q] Fixed expenses
t
$0 = [($15 $12) Q] $4,200
$0 = [($3) Q] $4,200
$3Q = $4,200
Q = $4,200 $3
Q = 1,400 baskets
The formula method gives an answer that is identical to the equation method for the breakeven point in unit sales:
Fixed
expenses
Unit CM
$4,200
= 1,400
baskets
=
$3
Your response
Correct response
Requirement 2:
Requirement 2:
Solve for the company's break-even point in sales dollars using the equation method and
Solve for the company's break-even point in sales dollars using the equation method and
the CM ratio. (Omit the "$" sign in your response.)
the CM ratio. (Omit the "$" sign in your response.)
Break-even point in
sales
500
(0%)
$ 21,000
CM
ratio
Unit contribution
margin
=
Unit selling price
$3
=
0.20
=
$15
The formula method also gives an answer that is identical to the equation method for the
break-even point in dollar sales:
Fixed
expenses
=
CM ratio
$4,200
=
$21,000
=
0.20
Your response
Correct response
Selling price
30 per unit
Selling price
30 per unit
Variable expenses
20 per unit
Variable expenses
20 per unit
Fixed expenses
Fixed expenses
Unit sales
Requirement 1:
1,000
units per
month
Unit sales
Requirement 1:
1,000
units per
month
Compute the company's margin of safety. (Omit the "$" sign in your response.)
Compute the company's margin of safety. (Omit the "$" sign in your response.)
Margin of
safety
500
(0%)
Margin of safety
$ 7,500
Profi
= [Unit CM Q] Fixed expenses
t
$0 = [($30 $20) Q] $7,500
$0 = [($10) Q] $7,500
$10Q = $7,500
Q = $7,500 $10
Q = 750 units
$ 30,000
22,500
$ 7,500
Your response
Correct response
Requirement 2:
Requirement 2:
$ 7,500
Sales
$ 30,000
25%
Your response
Correct response
Amount Percent
Amount Percent
of Sales
Sales
$ 80,000
100%
Variable expenses
32,000
40%
Contribution
margin
48,000
60%
Fixed expenses
38,000
Net operating
income
$ 10,000
of Sales
Sales
$ 80,000
100%
Variable expenses
32,000
40%
Contribution
margin
48,000
60%
Fixed expenses
38,000
Net operating
income
Requirement 1:
$ 10,000
Requirement 1:
Degree of operating
leverage
1000
(0%)
Contribution margin
$ 48,000
$ 10,000
4.8
Degree of operating
leverage
4.8
Your response
Requirement 2:
Correct response
Requirement 2:
Your response
Requirement 3:
4.8
5%
24%
Correct response
Requirement 3:
Amount
Sales
Amount
80000
Sales
$ 84,000
32000
Variable expenses
Contribution margin
48000
Fixed expenses
38000
10000
Variable expenses
33,600
Contribution margin
50,400
Fixed expenses
Net operating income
$ 12,400
$ 10,000
5000
100
Total grade: 0.01/7 + 0.01/7 + 0.01/7 + 1.01/7 + 0.01/7 + 0.01/7 + 0.01/7 = 0% + 0% + 0% + 14% + 0% + 0% + 0%
Your response
Correct response
Claimjumper
Makeover
Claimjumper
Makeover
Sales
Variable expenses
30,000
10,000
Fixed expenses
50,00
Variable expenses
20,000
Contribution
margin
70,00
Sales
20,00
Contribution
margin
30,000
50,00
20,000
10,000
70,00
20,00
Fixed expenses
Net operating
income
Net operating
income
Requirement 1:
Requirement 1:
Compute the overall contribution margin (CM) ratio for the company.
Compute the overall contribution margin (CM) ratio for the company.
sign in your response.)
sign in your response.)
Overall CM
ratio
(0%
%
)
Overall CM ratio
30 %
Your response
Correct response
Requirement 2:
Requirement 2:
Compute the overall break-even point for the company in sales dollars.
Compute the overall break-even point for the company in sales dollars.
sign in your response.)
sign in your response.)
Overall breakeven
500
(0%)
Overall break-even
$ 80,000
Your response
Correct response
Requirement 3:
Requirement 3:
Claimjumper
Original dollar
sales
Sales at breakeven
50
(0%
)
(0%)
Makeover
500
Claimjumper
30,000
Sales at break-even
24,000
10
Claimjumper
Claimjumper
Sales
Variable
expenses
Contribution
margin
50
(0%)
20
(0%)
30
(0%)
Makeover
$
500
30
470
(0%)
Sales
Variable expenses
(0%)
Contribution margin
(0%)
24,000
16,000
8,000
Fixed expenses
Fixed
expenses
Net operating
income
Total grade: 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 = 0% + 0% + 0% + 0% + 0% + 0%
+ 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0%
Feedback:
Claimjumper variable expenses: ($24,000/$30,000) $20,000 = $16,000
Makeover variable expenses: ($56,000/$70,000) $50,000 = $40,000
Your response
Correct response
Total
Per Unit
Total
Per Unit
$ 300,000
$300,000
$15.00
Variable expenses
180,000
180,000
9.00
Contribution margin
120,000
120,000
$ 6.00
Fixed expenses
Net operating income
70,000
Fixed expenses
$ 50,000
Required:
70,000
$ 50,000
Required:
(a
The number of units sold increases by 15%. (a The number of units sold increases by 15%.
)
)
Total
Total
300000
(0%) Sales
Variable expenses
180000
207,000
Contribution margin
120000
138,000
Sales
Fixed expenses
Net operating income
70000
50000
$ 345,000
$ 68,000
Total grade: 0.01/8 + 1.01/8 + 0.01/8 + 1.01/8 + 0.01/8 + 1.01/8 + 1.01/8 + 0.01/8 = 0% + 13% + 0% + 13% + 0% + 13% + 13% + 0%
Feedback:
Sales (20,000 units 1.15 = 23,000 units)
Your response
Correct response
(b The selling price decreases by $1.50 per unit, and the number of units sold increases by
) 25%.
(b The selling price decreases by $1.50 per unit, and the number of units sold increases by
) 25%.
Total
Total
Sales
300000
(0%)
Sales
Variable expenses
180000
Contribution
margin
120000
Fixed expenses
Net operating
income
70000
50000
$ 337,500
(0%)
(0%)
(13%)
(0%)
Variable expenses
225,000
Contribution margin
112,500
Fixed expenses
Net operating income
$ 42,500
Total grade: 0.01/8 + 0.01/8 + 0.01/8 + 1.01/8 + 0.01/8 + 0.01/8 + 1.01/8 + 0.01/8 = 0% + 0% + 0% + 13% + 0% + 0% + 13% + 0%
Feedback:
Sales (20,000 units 1.25 = 25,000 units)
Your response
Correct response
Total
Sales
300000
Total
(0%)
Sales
$ 313,500
Variable expenses
180000
(0%)
Contribution
margin
120000
(0%)
Variable expenses
171,000
Contribution margin
142,500
Fixed expenses
Fixed expenses
70000
(0%)
Net operating income
Net operating
income
50000
90,000
$ 52,500
(0%)
Total grade: 0.01/8 + 0.01/8 + 0.01/8 + 1.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 = 0% + 0% + 0% + 13% + 0% + 0% + 0% + 0%
Feedback:
Sales (20,000 units 0.95 = 19,000 units)
Your response
Correct response
Total
Total
300000
(0%)
Sales
Variable expenses
180000
(0%)
Variable expenses
172,800
Contribution
margin
120000
(0%)
Contribution margin
129,600
Sales
$ 302,400
Fixed expenses
Fixed expenses
70000
(13%)
Net operating income
Net operating
income
50000
(0%)
$ 59,600
Total grade: 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 1.01/8 + 0.01/8 = 0% + 0% + 0% + 0% + 0% + 0% + 13% + 0%
Feedback:
Sales (20,000 units 0.90 = 18,000 units)
Your response
Correct response
Total
Per
Unit
$450,000
$30
Variable expenses
180,000
12
Contribution margin
270,000
$18
Fixed expenses
216,000
Sales
Requirement 1:
$ 54,000
Total
Per
Unit
$450,000
$30
Variable expenses
180,000
12
Contribution margin
270,000
$18
Fixed expenses
216,000
Sales
$ 54,000
Requirement 1:
50000
(0%) units
(0%)
12,000
units
$ 360,000
Your response
Correct response
Requirement 2:
Requirement 2:
Feedback:
The contribution margin is $216,000 because the contribution margin is equal to the fixed
expenses at the break-even point.
Your response
Correct response
Requirement 3:
Requirement 3:
How many units would have to be sold each month to earn a target profit of $90,000? Use
How many units would have to be sold each month to earn a target profit of $90,000? Use
the formula method.
the formula method.
Units
sold
(0%) units
500
Units sold
17,000 units
Your response
Correct response
Requirement 4:
Requirement 4:
Dollars
Margin of
safety
50
(0%)
Percentage
(0%)
Dollars
Margin of safety
$ 90,000
Percentage
20
Your response
Correct response
Requirement 5:
Requirement 5:
What is the company's CM ratio? If sales increase by $50,000 per month and there is no
What is the company's CM ratio? If sales increase by $50,000 per month and there is no
change in fixed expenses, by how much would you expect monthly net operating income
change in fixed expenses, by how much would you expect monthly net operating income
to increase? (Omit the "$" and "%" signs in your response.)
to increase? (Omit the "$" and "%" signs in your response.)
CM ratio
Increase in net operating
income
500
(0%)
CM ratio
(0
Increase in net operating income
%)
60
$ 30,000
$ 300,000
270,000
$ 30,000
Given that the company's fixed expenses will not change, monthly net operating income
will also increase by $30,000.
Alternative solution:
$50,000 incremental sales 60% CM ratio = $30,000
Your response
Correct response
Requirement 1:
Requirement 1:
What are the variable expenses per unit? (Omit the "$" sign in your response.)
What are the variable expenses per unit? (Omit the "$" sign in your response.)
Variable expenses
per unit
40
(0
%)
$ 28
Your response
Correct response
Requirement 2:
Requirement 2:
40
400
Selling price
Variable expenses
Contribution margin
$40
100%
28
70%
$12
30%
15,000
$ 600,000
Profi
= Unit CM Q Fixed expenses
t
$0 = $12 Q $180,000
$12Q = $180,000
Q = $180,000 $12
Q = 15,000 units
Your response
Correct response
50
(0%)
5000
(0%)
20,000
$ 800,000
Q = 20,000 units
Your response
Correct response
(c) Assume that by using a more efficient shipper, the company is able to reduce its
(c) Assume that by using a more efficient shipper, the company is able to reduce its
variable expenses by $4 per unit. What is the company's new break-even point in units
variable expenses by $4 per unit. What is the company's new break-even point in units
and sales dollars? (Omit the "$" sign in your response.)
and sales dollars? (Omit the "$" sign in your response.)
50
5000
Selling price
Variable expenses ($28
$4)
Contribution margin
$40
100%
24
60%
$16
40%
Profi
= [Unit CM Q] Fixed expenses
t
$0 = [($40 $24) Q] $180,000
$16Q = $180,000
Q = $180,000 $16
Q = 11,250 units
Your response
Correct response
Exercise
6-14
Missing Data; Basic CVP Concepts [LO1, LO9]
Exercise 6-14 Missing Data; Basic CVP Concepts
[LO1,
LO9]
Fill incase
the situations
missing amounts
in each
Fill in the missing amounts in each of the eight
below. Each
caseofisthe eight case situations below. Each case is
independent
the others.
(Hint:
way to find the missing amounts would be to prepare
independent of the others. (Hint: One way to find
the missingofamounts
would
be One
to prepare
a contribution
income
statement
a contribution format income statement for each
case, enterformat
the known
data,
and thenfor each case, enter the known data, and then
compute the missing items.)
compute the missing items.)
Requirement 1:
Requirement 1:
onlyfollowing
one product
being sold in each of the four following case situations:
Assume that only one product is being sold in Assume
each of that
the four
caseis situations:
(Omit the "$" sign in your response.)
(Omit the "$" sign in your response.)
Case #1
Units Sold
Sales
15,000
180,000 $
Case #2
Units Sold
12000
Sales
100,000
Variable Expenses
Variable
Expenses
120,000
110000
Contribution Margin
Contributio
n Margin
60,000
40,000
Fixed expenses
Fixed
expenses
Net
Operating
Income
(Loss)
Contributio
n Margin
$
per Unit
50,000
5000
32,000
(0%
)
(0%) $
Total grade: 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 1.01/8 = 0% + 0% + 0% + 0% + 0% + 0% + 0% + 13%
Feedback:
Case #1
Number of units
sold
Sales
Variable Expenses
15,000 *
$ 180,000 *
4,000
1
2
$ 100,000 *
60,000
$ 4
40,000
120,000 *
Contribution
margin
60,000
Fixed Expenses
50,000 *
Net operating
income
Case #2
$ 10,000
Case #3
1
5
32,000 *
2
5
8,000 *
Case #4
1
*
0
Sales
10,000 *
$ 200,000
Variable Expenses
70,000 *
Contribution margin
130,000
Fixed Expenses
118,000
Net operating
income
6,000*
2
0
$ 300,000*
210,000
35
90,000
$ 15
1
*
3
$ 50
100,000*
$ 12,000 *
$ (10,000
)
*
* Given
Your response
Correct response
Requirement 2:
Requirement 2:
product case
is being sold in each of the four following case
Assume that more than one product is being Assume
sold in that
eachmore
of thethan
fourone
following
situations:
(Omit the "$" and "%" signs in your response.)
situations: (Omit the "$" and "%" signs in your
response.)
Case #1
Sales
Variable
Expenses
500,000
200000
Contribution
Margin
Fixed
expenses
Sales
500,000
Variable Expenses
400,000
Contribution Margin
100,000
Fixed expenses
93,000
(0%
)
100,000
70000
Case #1
Case #2
(0%)
Net
Operating
Income
(Loss)
7,000
13500
Average
Contribution
Margin
Ratio
20 %
Total grade: 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 + 0.01/8 = 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0%
Feedback:
Case #1
Sales
Case #2
$ 500,000 *
100 %
Variable Expenses
400,000
80
260,000 *
65
Contribution
margin
100,000
20 %*
140,000
35%
Fixed Expenses
Net operating
income
93,000
7,000 *
Variable Expenses
$ 250,000
100,000
100%
100,000 *
$ 40,000
Case #3
Sales
$ 400,000 *
10
%
0
40
Case #4
$ 600,000*
420,000*
100 %
70
Contribution
margin
150,000
Fixed Expenses
130,000 *
185,000
$ 20,000 *
$ (5,000
Net operating
income
60 %*
180,000
30 %
)
*
* Given
Your response
Correct response
Requirement 1:
Requirement 1:
Sales
Variable expenses
Contribution margin
$ 300000 Sales
90000
210000
Variable expenses
Contribution margin
Fixed expenses
182000
Fixed expenses
Your response
Correct response
(b
Compute the degree of operating leverage. (b
)
Compute the degree of operating leverage.
)
Degree of operating
leverage
50
(0%)
7.5
Your response
Requirement 2:
Correct response
Requirement 2:
Expected percentage increase in net operating Expected percentage increase in net operating
income
income
Your response
Correct response
50000
$ 28,000
42,000
$ 70,000
Your response
Correct response
Exercise 6-16 Target Profit and Break-Even Analysis [LO4, LO5, LO6]
Exercise 6-16 Target Profit and Break-Even Analysis [LO4, LO5, LO6]
Outback Outfitters sells recreational equipment. One of the company's products, a small
Outback Outfitters sells recreational equipment. One of the company's products, a small
camp stove, sells for $50 per unit. Variable expenses are $32 per stove, and fixed expenses
camp stove, sells for $50 per unit. Variable expenses are $32 per stove, and fixed expenses
associated with the stove total $108,000 per month.
associated with the stove total $108,000 per month.
Requirement 1:
Requirement 1:
Compute the break-even point in number of stoves and in total sales dollars.
Compute the break-even point in number of stoves and in total sales dollars.
"$" sign in your response.)
"$" sign in your response.)
Number of
stoves
Total sales
50
(0%)
50000
(0%)
Number of stoves
Total sales
$0 = [($18) Q] $108,000
$18Q = $180,000
Q = $180,000 $18
Q=
6,000
$ 300,000
Requirement 2:
If the variable expenses per stove increase as a percentage of the selling price, will it result
in a higher or a lower break-even point? (Assume that the fixed expenses remain
unchanged.)
Your Answer:
Choice
Selected
Lower
Higher
Feedback:
An increase in variable expenses as a percentage of the selling price would result in a
higher break-even point. If variable expenses increase as a percentage of sales, then the
contribution margin will decrease as a percentage of sales. With a lower CM ratio, more
stoves would have to be sold to generate enough contribution margin to cover the fixed
costs.
Your response
Correct response
Requirement 3:
Requirement 3:
Total
Sales
Variable
expenses
Contributio
n margin
500000
30000
470000
Per Unit
(0%
$
)
(0%)
(0%
$
)
500
Total
Sales
400,000
Variable expenses
256,000
Contribution margin
144,000
Fixed expenses
108,000
30
470
Correct
Fixed
expenses
(0%)
5000
465000
36,000
(0%
)
Total grade: 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 + 0.01/17 = 0% + 0% + 0% + 0% + 0% + 0%
+ 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0%
Feedback:
Proposed: 8,000 stoves 1.25 = 10,000 stoves
As shown above, a 25% increase in volume is not enough to offset a 10% reduction in the
selling price; thus, net operating income decreases.
Your response
Correct response
Requirement 4:
Requirement 4:
Number of Stoves
50
(0%)
Number of Stoves
11,000
$13 Q = $143,000
Q = $143,000 $13
Q = $11,000 stoves
Your response
Correct response
Product
Sales
CM ratio
Product
Flight
Dynamic
Sure Shot
P150,000
P250,000
80%
36%
Sales
CM ratio
Flight
Dynamic
Sure Shot
P150,000
P250,000
80%
Requirement 1:
Requirement 1:
36%
Sales
500000
(0
%)
50
(0
%)
250000
(0
%)
50
(0
%)
Sales
Variable
expenses
Variable expenses
Contributi
on margin
250000
(0
%)
50
(0
%)
Contribution margin
Fixed expenses
Fixed
expenses
Total grade: 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20 + 0.01/20
= 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0%
Feedback:
Total contribution margin percentage: (P210,000 P400,000) = 52.5%.
Your response
Requirement 2:
Correct response
Requirement 2:
Break-even point
50
(0%)
Break-even point
P 350,000
Your response
Correct response
Requirement 3:
Requirement 3:
If sales increase by P100,000 a month, by how much would you expect net operating
If sales increase by P100,000 a month, by how much would you expect net operating
income to increase? (Round your answer to the nearest peso amount. Omit the "P"
income to increase? (Round your answer to the nearest peso amount. Omit the "P"
sign in your response.)
sign in your response.)
Your response
Correct response
Requirement 1:
Requirement 1:
CM ratio
(0%) %
CM ratio
60 %
Sales price
Variable expenses
Contribution margin
$20
100%
40%
$12
60%
Your response
Requirement 2:
Correct response
Requirement 2:
$ 300,000
Break-even point in
sales
(0%)
50
Your response
Correct response
Requirement 3:
Requirement 3:
Due to an increase in demand, the company estimates that sales will increase by $75,000
Due to an increase in demand, the company estimates that sales will increase by $75,000
during the next year. By how much should net operating income increase (or net loss
during the next year. By how much should net operating income increase (or net loss
decrease) assuming that fixed costs do not change?
decrease) assuming that fixed costs do not change?
5000
$ 45,000
Your response
Requirement 4:
Correct response
Requirement 4:
Sales
$ 400,000
Variable expenses
160,000
Contribution margin
240,000
Fixed expenses
180,000
Sales
$ 60,000
$ 400,000
Variable expenses
160,000
Contribution margin
240,000
Fixed expenses
180,000
$ 60,000
(a
Compute the degree of operating leverage at (a
the current level of sales.
)
Compute the degree of operating leverage at the current level of sales.
)
Degree of operating
leverage
50
(0%)
Your response
Correct response
(b) The president expects sales to increase by 20% next year. By what percentage should
(b) The president expects sales to increase by 20% next year. By what percentage should
net operating income increase? (Omit the "%" sign in your response.)
net operating income increase? (Omit the "%" sign in your response.)
(0%)
80
Feedback:
4 20% = 80% increase in net operating income. In dollars, this increase would be 80%
$60,000 = $48,000.
Your response
Correct response
Requirement 5:
Requirement 5:
Refer to the original data. Assume that the company sold 18,000 units last year. The sales
manager is convinced that a 10% reduction in the selling price, combined with a $30,000
Refer to the original data. Assume that the company sold 18,000 units last year. The sales
increase in advertising, would cause annual sales in units to increase by one-third.
manager is convinced that a 10% reduction in the selling price, combined with a $30,000
increase in advertising, would cause annual sales in units to increase by one-third.
(a Prepare two contribution format income statements, one showing the results of last
) year's operations and one showing the results of operations if these changes are made.
(a Prepare two contribution format income statements, one showing the results of last
Show both total and per unit data on your statements.
) year's operations and one showing the results of operations if these changes are made.
response.)
Show both total and per unit data on your statements.
response.)
Last Year:
18,000 units
18,000 units
Amount
Amount
Sales
500000
(0%)
$
Sales
Variable
expenses
200000
Contribution
margin
300000
(0%)
50000
(0%)
Fixed expenses
Net operating
income
295000
360,000
(0%)
Variable expenses
144,000
Contribution margin
216,000
Fixed expenses
180,000
36,000
(0%)
Total grade: 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 + 0.01/16 = 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0%
+ 0% + 0% + 0% + 0% + 0% + 0% + 0% + 0%
Feedback:
18,000 units + 6,000 units = 24,000
units
$20 0.9 = $18
(b) Would you recommend that the company do as the sales manager suggests?
Your Answer:
Choice
Selected
Yes
No
Feedback:
No, the changes should not be made.
Your response
Requirement 6:
Correct response
Requirement 6:
Refer to the original data. Assume again that the company sold 18,000 units last year. The
Refer to the original data. Assume again that the company sold 18,000 units last year. The
president does not want to change the selling price. Instead, he wants to increase the sales
president does not want to change the selling price. Instead, he wants to increase the sales
commission by $1 per unit. He thinks that this move, combined with some increase in
commission by $1 per unit. He thinks that this move, combined with some increase in
advertising, would increase annual sales by 25%. By how much could advertising be
advertising, would increase annual sales by 25%. By how much could advertising be
increased with profits remaining unchanged?
increased with profits remaining unchanged?
the incremental analysis approach. Omit the "$" sign in your response.)
the incremental analysis approach. Omit the "$" sign in your response.)
$ 247,500
Correct
216,000