Question

Problem 5-20 CVP Applications: Break-Even Analysis; Cost Structure; Target Sales [LO5-1, LO5-3, LO5- 4, LO5-5, LO5-6, LO5-8] Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $15.00 per ball, of which 60% is direct labor cost. Last year, the company sold 60,000 of these balls, with the following results: Sales (60,000 balls) Variable expenses 1,500,000 900,000 Contribution margin Fixed expenses 600,000 375,000 $ Net operating income 225,000 Required: 1. Compute (a) last year's CM ratio and the break-even point in balls, and (b) the degree of operating leverage at last year's sales level. 2. Due to an increase in labor rates, the company estimates that next year's variable expenses will increase by $3.00 per ball. If this change takes place and the selling price per ball remains constant at $25.00, what will be next year's CM ratio and the break-even point in balls? 3. Refer to the data in (2) above. If the expected change in variable expenses takes place, how many balls will have to be sold next year to earn the same net operating income, $225,000, as last year? 4. Refer again to the data in (2) above. The president feels that the company must raise the selling price of its basketballs. If Northwood Company wants to maintain the same CM ratio as last year (as computed in requirement 1a), what selling price per ball must it charge next year to cover the increased labor costs? 5. Refer to the original data. The company is discussing the construction of a new, automated manufacturing plant. The new plant would slash variable expenses per ball by 40.00%, but it would cause fixed expenses per year to double. If the new plant is built, what would be the company's new CM ratio and new break-even point in balls?

Answer 1

Solution 1:
Contribution margin ratio = Contribution margin / sales = $600,000 / $1,500,000 = 40%
Contribution margin per unit = $25 - $15 = $10 per unit
Breakeven sales units = Fixed cost / contribution margin per unit = $375,000 / 10 = 37500 units
Degree of operating leverage = Contribution margin / Net operating income = $600,000 / $225,000 = 2.67

Solution 2:
New variable cost per unit =  $15 + $3 = $18 per ball
new contribution margin per unit = $25 - $18 = $7 per unit
New contribution margin ratio = $7 / $25  =28%
New breakeven point in balls = $375,000 / $7 = 53571 units

Solution 3:
Nos of balls to be sold to earn target income = (Fixed cost + Target profit) / contribution margin per unit
= ($375,000 + $225,000) / $7 = 85714 units

Solution 4:
Variable cost per unit = $18 per unit
Required contribution margin ratio = 40%
required variable cost ratio = 60%
New selling price per unit = $18 / 60% = $30 per unit

Solution 5:
New variable cost per unit = $15 * 60% = $9 per unit
New contribution margin per unit = 25- $9 = $16 per unit
New fixed costs = $375,000*2 = $750,000
New CM ratio = $16/$25 = 64%
New breakeven point = $750,000/ $16 = 46875 units

Solution 6a:
Nos of balls to be sold to earn target income = (Fixed cost + Target profit) / contribution margin per unit
= ($750,000 + $225,000) / $16 = 60938 units

Solution 6b:

E AR M + 6 000 10 11 Northwood company Contribution margin income statement Particulars Amount Sales (60000*$25) 1500000 Variable cost (60000*$9) 540000 Contribution margin 960000 Fixed expenses 750000 Net Operating income 210000 Degree of operating leverage (Contribution/ 4.57 Net Operating income) 12 13 14 15 16 17 18 19 20 21 22. 23 24 25 26 27 28 29 30 31 et219 ) Sheet208 ) Sheet209 Sheet210 Sheet211