Chapter091 - A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18...

Info icon This preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon
Break-Even Analysis - Contribution Margin & Income Statement Monthly Yearly Target Profit before Tax $48,000 Unit BE = 125 1,500 Quantity 0 0 BE $ = $9,375 $112,500 Revenue $75.00 $0 $0 Units $48,000 = 225 2,700 Units $48,000 = 225 2,700 Costs Margin of safety = 0.5 p. 339 Variable $35.00 $0 $0 Operating leverage = 0 p. 339 Contribution margin $40.00 $0 $0 Contribution margin % 53% #DIV/0! #DIV/0! Fixed $5,000 $60,000 Total Costs $5,000 $60,000 Profit before Tax -$5,000 -$60,000 Tax 20% $0 $0 Net Profit (Profit after Tax) -$5,000 -$60,000 Total Per Month Total Per Year (F+N) CM per Unit (F+N) CM% (F+N) CM per Unit (F+N) CM% Planned sales - Breakeven sales Planned sales CM N Check out: Tools/Solver - not necessary for this simple example, but Solver is definitely beneficial for ABC CVP analysis. The Solver model is included with this worksheet. A B C D E F G H I J K L M N 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Break-Even Analysis - p336 Unit Quantity 0 Revenue $75.00 $0 Costs Unit Variable 35.00 0 Batch variable $100 30 #DIV/0! 0 Contribution margin #DIV/0! $0 Fixed $50,000 Total Costs $50,000 Profit before Tax -$50,000 Tax 20% $0 Net Profit (Profit after Tax) -$50,000 Total Per Year Check out: Tools/Solver The Solver model is included with this worksheet.
Image of page 2
Calm Windy Gale Total Unit Total Unit Total Unit Total Quantity 0 0 0 0 Selling price $30.00 $32.00 $40.00 Ratio 50% 40% 10% Revenue $0 $0 $0 $0 Costs Variable 24.00 0 24.00 0 36.00 0 0 Contribution margin $6.00 $0 $8.00 $0 $4.00 $0 $0 Contribution margin % 20% 0% 25% 0% 10% 0% 0% Fixed $168,000 Total Costs $168,000 Profit before Tax -168,000 Tax 20% 0 Profit after Tax -$168,000 CM% 21% BE $ = $800,000 $ # Calm $400,000 13,333 Windy $320,000 10,000 Gale $80,000 2,000 $800,000 Check out: Tools/Solver - not necessary for this simple example, but Solver is definitely beneficial for ABC CVP analysis. The Solver model is included with this worksheet. A B C D E F G H I J K L 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
Image of page 3

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Sports Plus, Inc., produces software for personal computers. The company’s main product is Swing!, a golf training program. The total va Suppose that 25 percent of the manufacturing fixed costs are batch-level costs from testing and packaging. Because of the nature of the  Optimal solution with Excel Solver Volume Based ABC Fixed costs Batch size $76,340 12 $916,080 Batches $132,620 Batch level costs $65,100 Non batch costs Total fixed costs $1,113,800 Cost per batch Cost per unit Selling price $363.00 Variable costs $13.00 Contribution margin $350.00 Units Breakeven point - traditional costing  3,182  Batches Selling price Variable costs Contribution margin Fixed costs Profit before tax Tax Profit after tax Breakeven units Breakeven dollars     A)         2,727     B)         2,752     C)         2,856     D)         2,650     E)         3,182                                                                                                              Manufacturing                   Advertising                   Research & Development                                       
Image of page 4
Image of page 5
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern