In: Accounting
A Company sells two types of lawn mower – the fly-mo and the standard. The selling price of the Fly-mo is $188 and variable costs of $152.80. The Standard sells for $180 with the same variable cost.
Fixed costs are $255,840. The company sells the lawn mowers in equal proportions (i.e. in the same ratio).
Fly Mo | Standard | |
Selling Price | 188 | 180 |
Variable Costs | 152.8 | 152.8 |
Fixed Cost | 255840 | |
Ratio of Units Sold | 1 | 1 |
Contribution Margin | 35.2 | 27.2 |
Breakeven point (Units) | 7268.18 | 9405.88 |
Contribution margin ratio | 0.19 | 0.15 |
Breakeven point (Sales) | 1366418.18 | 1693058.82 |
Breakeven point (Units) = Fixed cost/ contribution margin |
Contribution Margin = Sales - Variable costs |
Contribution Margin(Fly Mo) = 188-152.8 = 35.2 |
Contribution Margin(Standard) = 180-152.8 = 27.2 |
Breakeven point in sales = Fixed Expenses / Contribution margin ratio |
Contribution Margin ratio = [(Sales-Variable Expense)/Sales]*100 |
Income Statement | |||
Formula | Fly Mo | Standard | |
Sales | Selling Price * Breakeven Units | 1366418.182 | 1693058.824 |
Less:Variable Costs | Variable Costs * Breakeven Units | 1110578.182 | 1437218.824 |
Contribution Margin | 255840 | 255840 | |
Less: Fixed Costs | 255840 | 255840 | |
Income before Taxes | 0 | 0 |
Fly Mo | Standard | |
Selling Price | 188 | 180 |
Variable Costs | 152.8 | 146.298 |
Fixed Cost | 255840 | |
Ratio of Units Sold | 1 | 1 |
Contribution Margin | 35.2 | 33.702 |
Breakeven point (Units) | 7268.18 | 7591.24 |
Contribution margin ratio | 0.19 | 0.19 |
Breakeven point (Sales) | 1366418.18 | 1366423.36 |
Variable Costs are decresed by 152.8 - 146.298 = 6.502
Profit = Sales - Variable Cost - Fixed Cost
36800 = 180*Units - 152.8*Units - 316800
36800 = 27.2 units - 316800
No. of Standard Units = 13000
Standard | |
Selling Price | 180 |
Variable Costs | 137.52 |
Fixed Cost | 385506 |
Contribution Margin | 42.48 |
Breakeven point (Units) | 9075.00 |
Contribution margin ratio | 0.24 |
Breakeven point (Sales) | 1633500.00 |
Variable costs = 152.8 - 10%
Fixed Cost = 350460+10%
Contribution Margin is useful tool because one is able to recover variable costs. Fixed costs were otherwise being spent only without neworder also and can be recovered by regular business. If special orders are received we see the contribution margin. If it increases accept the order and if it doesnt reject the order.
Price setting for special orders is done on the basis of contribution margin.