Question

Excel SIM: CVP Analysis 1. Determine the break-even point. 2. Compute the margin of safety and explain its significance 3. Compute the degree of operating leverage at a particular level of sales and explain how it can be used to predict changes in net operating income. 35 CVP Analysis Excel FORMULAS DATA INSERT PAGE LAYOUT REVIEW Sign In A Alignment Number Edang Conditional Formatas Cell Formatting Table Styles Styles Given the following information complete a CVP analysis Given the following information complete a C for IPL, Inc. analysis 2 4 Unit sales 5 Selling price per unit 6 Variable expenses per unit 7 Fixed expenses 11,200 units $75 per unit $45 per unit $210,000 Use the data to answer the following: 11 1. Compute the CM ratio and variable expense ratio 12 Selling price per unit 13 Variable expenses per unit 14 Contribution margin per unit 16 CM ratio 17 Variable expense ratio 19 2. Compute the break-even point 20 Break-even in unit sales

Answer 1

B25 fx =B24/(B4*B5)*100 1 Given the following information complete a CVP analysis 2 for JPL, Inc. 11,200 Units 75 per unit 45 per unit 210,000 =B5 75 per unit 45 per unit 30 per unit =B6 =B12 - B13 4 Unit Sales 5 Selling Price per Unit 6 Variable Expenses per unit 7 Fixed Expenses 8 9 Use the data to answer the following. 10 11 1. Compute the CM ratio and Variable Expense ratio 12 Selling price per unit 13 Variable Expenses per unit 14 Contribution Margin per unit 15 16 CM ratio 17 Variable expense ratio 18 19 2. Compute the break-even point 20 Break-Even in Unit Sales 21 Break-Even in Dollar Sales 22 23 3. Compute the margin of safety 24 Margin of Safety in dollars 25 Margin of safety percentage 0.40 0.60 =B14/B12 =B13/B12 7,000 units 525,000 =B7/B14 =B7/B16 315,000 37.50 = (B4* B5) - B21 =B24/ (B4* B5) * 100

B34 foc =B30/B32 D 26 27 4. Compute the degree of operating leverage 28 Sales 29 Variable Expenses 30 Contribution Margin 31 Fixed Expenses 32 Net Operating Income 33 34 Degree of Operating Leverage 35 840,000 504,000 336,000 210,000 126,000 =B4 * B5 =B4 B6 =B28 - 329 =B7 =B30 - B31 2.67 =B30 / B32