Professional Documents
Culture Documents
34,000
FC based on Total
The company’s tax rate is 40%. Steve Cruz, company’s president, has ILLUSTRATIVE 2: Baby company produces two products: LOVE
asked you to help him answer the following questions: and LOYALTY. The projected income for the coming year, segmented
Required: by product line, follows:
f. How many swimsuits would this level (e) of revenue Break-Even Point
represent? Love = WABEP x SMR = 7,400 x 1 = 7,400
Loyalty = WABEP x SMR = 7,400 x 5 = 37,000
Target Sales = FC + pre-tax profit = 34,000K + 66,667K = 4,576 units
units CM/u 22
Margin of Safety (MoS) = Actual/Planned Sales – BEP (₱) BEP = _FC__ = 40,000 = 15,000 units
Margin of Safety Ratio (MoSR) = Margin of Safety / Actual Sales CM/u 30 CM/u = 60-30 = 30
Break-Even Sales Ratio (BESR)= Break-Even Sales/Point (₱)
Sales BES = FC / CMR = 40K / 50% = 900K CMR = 30/60 = 50%
MoSR = 1 - BESR
MoSR + BESR = 1 b. If Lucky, the company's CEO, wants the business to earn a
BESR = 1 – MoSR pre-tax profit of 25% of revenues, how many tires must be
Profit Ratio = CMR x MoSR sold each month?
ILLUSTRATIVE 3: Reynaldo’s break-even sales are ₱ 528,000. The Target Sales = __ FC ____ = _____450,000____ = 1,800,000
variable cost ratio is 60% while the profit ratio is 8%. ₱ CMR – PR 50% - 25%
CMR = 40%
Target Sales = _Target Sales (₱)_ = _1,800,000__ = 30,000 units
units SP 60
Required:
a. Fixed Costs
Sales 100% c. If the company is currently selling 20,000 tires monthly,
BES/BEP = FC / CMR VC (60%) what is the degree of operating leverage?
528,000 = FC / 40% CM 40%
FC = 528,000 x 40% FC (32%) squeeze
NI 8% Sales (20K x 60) 1,200,000
FC = 211,200
VC (20K x 30) (600,000)
CM 600,000
b. Sales
FC (450,000)
Sales = FC / FCR = 211,200 / 32% = 660,000
OI 150,000
c. Profit
DOL = CM / OI = 600,000 / 150,000 = 4 times
Profit = Sales x PR = 660,000 = 8% = 52,800
d. If the company can increase sales volume by 15% above the
d. Margin of Safety
current level, what will be the increase in net income?
MoS = Actual Sales – BES = 660,000 – 528,000 = 132,000
90,000 increase
VC = 23,000 X 30 = 690,000