You are on page 1of 1

Beta Gamma

Selling price per unit 12 9


Contribution margin per unit 8 4
Sales mix 4 6
Fixed costs 525,000

Weighted CM Combined Break-even


Products Sales Mix (SM) CM per unit
per unit Units points in Units
Beta 4 8 32 9,375.00 37,500.00
Gamma 6 4 24 9,375.00 56,250.00
Total weighted average contribution margin ratio 56 Total Sales 93,750.00

Weighted CM Combined Break-even


Products Sales Mix (SM) CM Ratio
per unit Units points in Pesos
Beta 4 0.67 2.67 98,437.50 393,750.00
Gamma 6 0.44 2.67 98,437.50 590,625.00
Total weighted average contribution margin ratio 5.33 Total Sales 984,375.00

Saels (₱50/unit) 2,500,000


Variable costs (₱30/unit) 1,500,000
Contribution Margin 1,000,000
Fixed costs 750,000
Profit 250,000

Requirements Answer
Degree of Operationg 4
Leverage
% Change in Profit 80%
Increase(Decrease) in profit 200,000

Actual Proposed Difference Change


Sales (₱50/unit) 2,500,000 3,000,000 500,000 20%
Variable Cost (₱30/unit) 1,500,000 1,800,000 300,000 20%
Contribution Margin 1,000,000 1,200,000 200,000 20%
Fixed Costs 750,000 750,000 0
Profit 250,000 450,000 200,000 80%

You might also like