Review

Ch.6

Cost-Volume-Profit Relationships

EXERCISE 67
Molander Corporation is a distributor of a sun

umbrella used at resort hotels. Data concerning

the next months budget appear below:
Selling price . . . . . . . $30 per unit
Variable expense . . . $20 per unit
Fixed expense . . . . . $7,500 per month
Unit sales . . . . . . . . . 1,000 units per month

Required:
1. Compute the companys margin of safety.
2. Compute the companys margin of safety as a
percentage of its sales.

Answer:
1. To compute the margin of safety, we must first compute the break-even
unit sales.
Sales
$30Q
$10Q
Q
Q

=
=
=
=
=

Variable expenses + Fixed expenses + Profits

$20Q + $7,500 + $0
$7,500
$7,500 $10 per unit
750 units

Sales (at the budgeted volume of 1,000 units) .................

$30,000
Break-even sales (at 750 units).......................................
22,500
Margin of safety (in dollars) ............................................
$ 7,500
2. The margin of safety as a percentage of sales is as follows:
Margin of safety (in dollars) ............................................
$7,500
Sales..........................................................................
$30,000
Margin of safety as a percentage of sales ........................
25.0%

EXERCISE 68
Engberg Company installs lawn sod in home

yards. The companys most recent monthly

contribution format income statement follows:
Amount

Sales . . . . . . . . . . . . . . . . . . . $80,000
Less variable expenses . . . . . 32,000
Contribution margin . . . . . . . . 48,000
Less fixed expenses . . . . . . . 38,000
Net operating income . . . . . . . $10,000

Percent of Sales

100%
40%
60%

Required:
1. Compute the companys degree of operating
leverage.
2. Using the degree of operating leverage, estimate
the impact on net income of a 5% increase in sales.
3. Verify your estimate from part (2) above by
constructing a new contribution format income
statement for the company assuming a 5% increase in
sales.

Answer: E 68
1. The companys degree of operating leverage would be computed as
follows:
Contribution margin ............... $48,000
Net operating income.......... $10,000
Degree of operating leverage..
4.8
2. A 5% increase in sales should result in a 24% increase in net operating
income, computed as follows:
Degree of operating leverage........................................ 4.8
Percent increase in sales ........................................... 5%
Estimated percent increase in net operating income ....... 24%

Answer: E 68
3. The new income statement reflecting the change in sales would be:

Amount

Percent
of Sales

Sales .............................................................................
$84,000
100%
Less variable expenses ...................................................
33,600
40%
Contribution margin .......................................................
50,400
60%
Less fixed expenses .......................................................
38,000
Net operating income .....................................................
$12,400
Net operating income reflecting change in sales........ $12,400
Original net operating income .................................. $10,000
Percent change in net operating income ...................
24%

EXERCISE 69
Lucido Products markets two computer games:

Claimjumper and Makeover.

A contribution format income statement for a recent
month for the two games appears below:
Claimjumper Makeover Total
Sales . . . . . . . . . . . . . . . . . . . $30,000
$70,000 $100,000
Less variable expenses . . . ... 20,000
50,000 70,000
Contribution margin . . . . . . ... $10,000
$20,000 30,000
Less fixed expenses . . . . . . . 24,000
Net operating income . . . . . . . $ 6,000

Required:
1. Compute the overall contribution margin
(CM) ratio for the company.
2. Compute the overall break-even point for the
company in sales dollars.
3. Verify the overall break-even point for the
company by constructing a contribution
format income statement showing the
appropriate levels of sales for the two
products.

Answer: E 69
1. The overall contribution margin ratio can be computed as follows:
Overall CM ratio =
=

Total contribution margin

Total sales
$30,000
=30%
$100,000

2. The overall break-even point in sales dollars can be computed as

follows:
Overall break-even =

Total fixed expenses

Overall CM ratio
$24,000
= $80,000
30%

Answer: E 69
3. To construct the required income statement, we must first determine
the relative sales mix for the two products:

Claimjumper Makeover

Total

Claimjumper Makeover

Total

Original dollar sales ........................................................

$30,000
$70,000 $100,000
Percent of total ..............................................................
30%
70%
100%
Sales at break-even........................................................
$24,000
$56,000
$80,000
Sales .............................................................................
$24,000
$56,000
$80,000
Less variable expenses* .................................................
16,000
40,000
56,000
Contribution margin .......................................................
$ 8,000
$16,000
24,000
Less fixed expenses .......................................................
24,000
Net operating income .....................................................
$
0
*Claimjumper variable expenses: ($24,000/$30,000) $20,000 = $16,000
Makeover variable expenses: ($56,000/$70,000) $50,000 = $40,000

EXERCISE 616
Magic Realm, Inc., has developed a new fantasy

board game. The company sold 15,000 games last

year at a selling price of $20 per game. Fixed costs
associated with the game total $182,000 per year,
and variable costs are $6 per game. Production of
the game is entrusted to a printing contractor.
Variable costs consist mostly of payments to this
contractor.

Required:
1. Prepare a contribution format income statement for
the game last year and compute the degree of
operating leverage.
2. Management is confident that the company can sell
18,000 games next year (an increase of 3,000
games, or 20%, over last year). Compute:
a. The expected percentage increase in net operating
income for next year.
b. The expected total dollar net operating income for next
year. (Do not prepare an income statement; use the
degree of operating leverage to compute your answer.)

Answer: E 616
1.

Total

Per
Unit

Sales (15,000 games) .....................................................

$300,000
$20
Less variable expenses ...................................................
90,000
6
Contribution margin........................................................
210,000
$14
Less fixed expenses........................................................
182,000
Net operating income .....................................................
$ 28,000
The degree of operating leverage would be:
Degree of operating = Contribution margin
leverage
Net operating income
=

$210,000
= 7.5
$28,000

Answer: E 616
2. a. Sales of 18,000 games would represent a 20% increase over last
years sales. Since the degree of operating leverage is 7.5, net
operating income should increase by 7.5 times as much, or by 150%
(7.5 20%).
b. The expected total dollar amount of net operating income for next
year would be:
Last years net operating income .....................................
$28,000
Expected increase in net operating income next
42,000
year (150% $28,000) ...............................................
Total expected net operating income...............................
$70,000