In: Accounting
Harold McWilliams owns and manages a general merchandise store in a rural area of Virginia. Harold sells appliances, clothing, auto parts, and farming equipment, among a wide variety of other types of merchandise. Because of normal seasonal and cyclical fluctuations in the local economy, he knows that his business will also have these fluctuations, and he is planning to use CVP analysis to help him understand how he can expect his profits to change with these fluctuations. Harold has the following information for his most recent year. Cost of goods sold represents the cost paid for the merchandise he sells, while operating costs represent rent, insurance, and salaries, which are entirely fixed.
Sales | $ | 760,000 | |
Cost of merchandise sold | 433,200 | ||
Contribution margin | 326,800 | ||
Operating costs | 151,790 | ||
Operating profit | $ | 175,010 | |
Required:
1-a. What is Harold’s margin of safety (MOS) in dollars? (Do not round intermediate calculations.)
1-b. What is the margin of safety (MOS) ratio? (Input your answer as a percentage rounded to 2 decimal places (i.e., 0.1567 = 15.67%).)
3. What is Harold’s margin of safety (in dollars) and operating profit if sales should fall to $645,000? (Do not round intermediate calculations.)
Answer:
1a.) margin of safety (MOS) in dollars?
Contribution margin ratio = $326,800/$760000 = 43%
Break even sales = Fixed cost/contribution margin
=$151,790/43% = $353,000
Margin of safety = Actual sales - Break even sales = $760,000 - $353,000 = $407,000
1b. margin of safety (MOS) ratio?
Margin of safety/Actual sales = $407,000/$760,000
= 53.55%
3
3b. Operating profit:
Contribution margin (43% x $645,000) |
277,350 |
Less: Operating costs |
(151,790) |
Operating profit |
125,560 |