Original Data:
Selling Price per unit = $30.00
Variable Cost per unit = Variable Expenses / Number of units
sold
Variable Cost per unit = $409,500 / 19,500
Variable Cost per unit = $21.00
Contribution Margin per unit = Selling Price per unit - Variable
Cost per unit
Contribution Margin per unit = $30.00 - $21.00
Contribution Margin per unit = $9.00
Answer 1.
Contribution Margin Ratio = Contribution Margin per unit /
Selling Price per unit
Contribution Margin Ratio = $9.00 / $30.00
Contribution Margin Ratio = 30%
Breakeven Point in unit sales = Fixed Expenses / Contribution
Margin per unit
Breakeven Point in unit sales = $180,000 / $9.00
Breakeven Point in unit sales = 20,000
Breakeven Point in dollar sales = Fixed Expenses / Contribution
Margin Ratio
Breakeven Point in dollar sales = $180,000 / 0.30
Breakeven Point in dollar sales = $600,000
Answer 2.
Increase in Sales = $80,000
Increase in Fixed Expenses = $16,000
Increase in Net Operating Income = Increase in Sales *
Contribution Margin Ratio - Increase in Fixed Expenses
Increase in Net Operating Income = $80,000 * 0.30 - $16,000
Increase in Net Operating Income = $8,000
Answer 3.
Selling Price per unit = $30.00 - 10% * $30.00
Selling Price per unit = $27.00
Fixed Expenses = $180,000 + $60,000
Fixed Expenses = $240,000
Number of units sold = 2 * 19,500
Number of units sold = 39,000
Net Operating Income (Loss) = Number of units sold * (Selling
Price per unit - Variable Cost per unit) - Fixed Expenses
Net Operating Income (Loss) = 39,000 * ($27.00 - $21.00) -
$240,000
Net Operating Income (Loss) = -$6,000
Answer 4.
Variable Cost per unit = $21.00 + $0.75
Variable Cost per unit = $21.75
Contribution Margin per unit = Selling Price per unit - Variable
Cost per unit
Contribution Margin per unit = $30.00 - $21.75
Contribution Margin per unit = $8.25
Required Unit Sales = (Fixed Expenses + Target Profit) /
Contribution Margin per unit
Required Unit Sales = ($180,000 + $9,750) / $8.25
Required Unit Sales = 23,000
Answer 5-a.
Variable Cost per unit = $21.00 - $3.00
Variable Cost per unit = $18.00
Fixed Expenses = $180,000 + $72,000
Fixed Expenses = $252,000
Contribution Margin per unit = Selling Price per unit - Variable
Cost per unit
Contribution Margin per unit = $30.00 - $18.00
Contribution Margin per unit = $12.00
Contribution Margin Ratio = Contribution Margin per unit /
Selling Price per unit
Contribution Margin Ratio = $12.00 / $30.00
Contribution Margin Ratio = 40%
Breakeven Point in unit sales = Fixed Expenses / Contribution
Margin per unit
Breakeven Point in unit sales = $252,000 / $12.00
Breakeven Point in unit sales = 21,000
Breakeven Point in dollar sales = Fixed Expenses / Contribution
Margin Ratio
Breakeven Point in dollar sales = $252,000 / 0.40
Breakeven Point in dollar sales = $630,000
Answer 5-b.
Answer 5-c.
Yes, company should automate its operations
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure [LO5-1, LO5-3, LO5-4, LO5-5, LO5-6)...
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure [LO5-1, LO5-3, LO5-4, LO5-5, LO5-6) Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing fin difficulty for some time. The company's contribution format income statement for the most recent month is given below: S 585,000 409,500 175,500 180,000 Sales (19,500 units x $30 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $ (4,500) Required 1. Compute the company's...
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure [LO5-1, LO5-3, LO5-4, LO5-5, LO5-6) Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing fin difficulty for some time. The company's contribution format income statement for the most recent month is given below: S 585,000 409,500 175,500 180,000 Sales (19,500 units x $30 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $ (4,500) Required 1. Compute the company's...
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure (LO5-1, LO5-3, LO5-4, LO5-5, LO5-6) Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing financial difficulty for some time. The company's contribution format income statement for the most recent month is given below: Sales (13,400 units X $30 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $402,000 241,200 160,800 178,800 $(18,000) Required: 1. Compute the company's CM ratio...
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure [LO5-1, LO5-3, LO5-4, LO5-5, LO5-6] Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing financial difficulty for some time. The company's contribution format income statement for the most recent month is given below: Sales (13,200 units * $20 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $264,000 132,000 132,000 147,000 $(15,000) Required: 1. Compute the company's CM ratio...
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure [LO5- 1, LO5-3, LO5-4, LO5-5, LO5-6] 10 points Due to erratic sales of its sole product-a high-capacity battery for laptop computers–PEM, Inc., has been experiencing financial difficulty for some time. The company's contribution format income statement for the most recent month is given below. eBook Sales (13,400 units x $30 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $ 402,000 201,000 201,000 223,500 $ (22,500) Print...
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure [LO5-1, LO5-3, LO5-4, LO5-5, LO5-6] Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below: Sales (13,300 units × $20 per unit) $ 266,000 Variable expenses 159,600 Contribution margin 106,400 Fixed expenses 118,400 Net operating loss $ (12,000 ) Required: 1. Compute...
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure (LO5-1, LO5-3, LO5-4, LO5-5, LO5-6] Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing financial difficulty for some time. The company's contribution format income statement for the most recent month is given below: Sales (12,900 units x $30 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $ 387,000 193,500 193,500 216,000 $ (22,500) Required: 1. Compute the company's...
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure (LO5-1, LO5-3, LO5-4, LO5-5, LO5-6) Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing financial difficulty for some time. The company's contribution format income statement for the most recent month is given below: $ Sales (12, 900 units X $20 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss 258, 000 154, 800 103, 200 115, 200 (12, 000)...
Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure (LO5-1, LO5-3, LO5-4, LO5-5, LO5-6) Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing financial difficulty for some time. The company's contribution format income statement for the most recent month is given below. Sales (12,800 units * $20 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $ 256,000 128.000 128,000 143, eee $ (15,000) Required: 1. Compute the...
Saved Problem 5-22 CVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure (LO5- LO5-3, LO5-4, LO5-5, LO5-6] Due to erratic sales of its sole product-a high-capacity battery for laptop computers-PEM, Inc., has been experiencing financial difficulty for some time. The company's contribution format income statement for the most recent month is given below: Sales (12,700 units X $20 per unit) Variable expenses Contribution margin Fixed expenses Net operating loss $ 254,000 152,400 101,600 113,600 $ (12,000) Required: 1. Compute the...