Question

#5 & #6

Check my wo 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 place, 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 os 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

Answer 1

30000 balls 25 Sales Variable Expenses contribution Margin Fixed cost Net operating income Per unit 750000 450000 15 300000 10 210000 90000 40% 21000 Balls 3.33 Times Question 1 CM Ratio contribution/Sales) (10/25) BEP In Units (Fixed Cost/CM Per unit) |(210000/10) Operating Leverage (300000/90000) Question 2 IF Variable cost increase by $3 New CM (25-18) CM Ratio (7/25) Break Even Point in Units (210000/7) Question 3 Ball To Sell to Attain the 90,000 profit Number of Balls (210000+90000)/7 28% 30000 Balls 42857 Balls

420000 25 161 64% 26250 Balls Question 4 Selling Price (18/(1-40%) Question 5 Variable Cost will Reduce by 40% (15*40% Fixed cost will be double (210000*2) selling Price Variable Cost Contribution Margin CM Ratio ( contribution /Sales) BEP In Units (Fixed Cost/CM Per unit) Question 6 Ball To Sell to Attain the 90,000 profit Number of Balls Contribution Margin Income Statement Sales Variable Expenses contribution Margin Fixed cost Net operating income Degree of Operating Leverage 31875 Balls 750000 270000 480000 420000 60000 8.00 Times