Question

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 30,000 of these balls, with the following results: $ Sales (30,000 balls) Variable expenses Contribution margin Fixed expenses Net operating income 750,000 450.000 300,000 210,000 90,000 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 Nace, how many balls will have to be sold next year to earn the same net operating income, $90,000, 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? 6. Refer to the data in (5) above. a. If the new plant is built, how many balls will have to be sold next year to earn the same net operating income, $90,000, as last year? b. Assume the new plant is built and that next year the company manufactures and sells 30,000 balls (the same number as sold last year). Prepare a contribution format income statement and Compute the degree of operating leverage Complete this question by entering your answers in the tabs below. Reg 1 Reg 2 Reg 3 Reg 4 Reg 5 Req6A Reg 68 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 (Round "Unit sales to break even to the nearest whole unit and other answers to 2 decimal places)

Answer 1

1.

CM Ratio	40 %
Unit sales to break even	21,000 balls
Degree of Operating Leverage	3.33

2.

CM Ratio	28 %
Unit sales to break-even	30,000 balls

3. Sales in units required to earn $ 90,000 as last year = $ ( 210,000 + 90,000 ) / $ 7 = 42,857.14 or 42,858 balls

4. Selling price per ball that the company must charge next year : $ 30 per ball.

Required CM ratio = 40 %

Let the selling price per ball be P.

( P - 18 ) / P = 0.40

or P = $ 30

5. New variable cost per ball = $ 15 - 40 % = $ 9

New fixed expenses = $ 210,000 x 2 = $ 420,000

New CM Ratio = $ ( 25 - 9 ) / $ 25 = 64 %

New break-even point = $ 420,000 / $ 16 = 26,250 balls.

6.a. Unit sales required to earn $ 90,000 as last year = $ ( 420,000 + 90,000 ) / $ 16 =  31,875 balls.

6. b.

Contribution Margin Income Statement
Sales	$ 750,000
Variable Expenses	270,000
Contribution Margin	480,000
Fixed Expenses	420,000
Net Operating Income	60,000

Degree of Operating Leverage = $ 480,000 / $ 60,000 = 8