Question

In: Accounting

Muscle Beach, Inc., makes three models of high-performance weight-training benches. Current operating data are summarized here:...

Muscle Beach, Inc., makes three models of high-performance weight-training benches. Current operating data are summarized here:

MegaMuscle PowerGym ProForce
Selling price per unit $ 136 $ 205 $ 292
Contribution margin per unit 43 76 59
Monthly sales volume—units 2,910 2,040 990
Fixed expenses per month Total of $329,300

a. Calculate the contribution margin ratio of each product. (Round your answers to 1 decimal place.)

Mega muscle power gym ProForce
Contribution margin ratio % % %

b. Calculate the firm's overall contribution margin ratio. (Round your answer to 1 decimal place.)

Overall CM ratio %

c. Calculate the firm's monthly break-even point in sales dollars. (Round your intermediate calculations to 1 decimal place.)

Break-even point

d. Calculate the firm's monthly operating income.

e-1. Management is considering the elimination of the ProForce model due to its low sales volume and low contribution margin ratio. As a result, total fixed expenses can be reduced to $280,530 per month. Assuming that this change would not affect the other models, what would be the effect on net operating income.

net operating income will

e-2. Would you recommend the elimination of the ProForce model?

Yes
No

f-1. Assume the same facts as in requirement e-1. Assume also that the sales volume for the PowerGym model will increase by 497 units per month if the ProForce model is eliminated. What would be the effect on operating income.

net operating income will

f-2. Would you recommend eliminating the ProForce model?

Yes
No

Solutions

Expert Solution

Answer (a) Calculation of Contribution margin ratio

Mega Muscle

Power gym

Pro force

(A)

Sales Price

$          136.00

$          205.00

$          292.00

(B)

Contribution Margin

$            43.00

$            76.00

$            59.00

(B/A)

Contribution Margin Ratio

31.62%

37.07%

20.21%

Answer (b)

Overall Contribution margin ratio

Mega Muscle

Power gym

Pro force

Total

(A)

Sales Price

$          136.00

$          205.00

$          292.00

$              633.00

(B)

Contribution Margin

$            43.00

$            76.00

$            59.00

$              178.00

(B/A)

Contribution Margin Ratio

31.62%

37.07%

20.21%

28.12%

Overall Contribution margin ratio

28.12%

Answer (c )

Breakeven point in sales dollars

Breakeven

Fixed Cost/Contribution margin ratio.

Breakeven

(329300/28.12%)

Breakeven

$ 1171052.632

Answer (d)

Operating Income

Mega Muscle

Power gym

Pro force

Total

sales Revenue

$ 395,760.00

$ 418,200.00

$ 289,080.00

$ 1,103,040.00

Variable Cost

$ 270,630.00

$ 263,160.00

$ 230,670.00

$      764,460.00

Contribution Margin

$ 125,130.00

$ 155,040.00

$    58,410.00

$      338,580.00

Fixed Cost

$      329,300.00

Net Operating Income

$          9,280.00

Variable cost is Selling price per unit minus contribution per unit multiplied by units sold.

Students are advised to consider only the total column. Other columns are just for explanation.

Answer (e1)

Operating Income after eliminating pro force

Mega Muscle

Power gym

Total

sales Revenue

$ 395,760.00

$ 418,200.00

$ 813,960.00

Variable Cost

$ 270,630.00

$ 263,160.00

$ 533,790.00

Contribution Margin

$ 125,130.00

$ 155,040.00

$ 280,170.00

Fixed Cost

$ 280,530.00

Net Operating Income

$        (360.00)

Answer (e2)

No.

This is not recommended as it not only decreases operating income but also gives negative income.

Answer (F1)

Operating Income after eliminating pro force (sale of power gym increased)

Mega Muscle

Power gym

Total

sales Revenue

$ 395,760.00

$ 520,085.00

$ 915,845.00

Variable Cost

$ 270,630.00

$ 327,273.00

$ 597,903.00

Contribution Margin

$ 125,130.00

$ 192,812.00

$ 317,942.00

Fixed Cost

$ 280,530.00

Net Operating Income

$    37,412.00

Answer (F2)

Yes

This Increases the operating income so it is recommended.


Related Solutions

XYZ Manufacturing makes two models of beach chairs: regular and deluxe. Summary data for the two...
XYZ Manufacturing makes two models of beach chairs: regular and deluxe. Summary data for the two products showed the following: Unit Costs Regular Deluxe Direct Materials $65.00 $105.00 Direct Labor($20/hour) 10.00 20.00 Manufacturing Overhead* 4.80 9.60 * Under the company's current costing, manufacturing overhead is allocated on the basis of direct labour hours. The overhead for the year follows: Materials handling $ 300,000 Setups 400,000 General factory overhead 500,000 Total $1,200,000 The following table presents the activity levels that relate...
Presented here are summarized data from the balance sheets and income statements of Wiper, Inc.: WIPER,...
Presented here are summarized data from the balance sheets and income statements of Wiper, Inc.: WIPER, INC. Condensed Balance Sheets December 31, 2017, 2016, 2015 (in millions) 2017 2016 2015 Current assets $ 829 $ 1,071 $ 933 Other assets 2,433 1,940 1,739 Total assets $ 3,262 $ 3,011 $ 2,672 Current liabilities $ 597 $ 850 $ 752 Long-term liabilities 1,638 1,115 982 Stockholders’ equity 1,027 1,046 938 Total liabilities and stockholders' equity $ 3,262 $ 3,011 $ 2,672...
Presented here are summarized data from the balance sheets and income statements of Wiper, Inc.: WIPER,...
Presented here are summarized data from the balance sheets and income statements of Wiper, Inc.: WIPER, INC. Condensed Balance Sheets December 31, 2017, 2016, 2015 (in millions) 2017 2016 2015 Current assets $ 707 $ 939 $ 793 Other assets 2,419 1,926 1,725 Total assets $ 3,126 $ 2,865 $ 2,518 Current liabilities $ 583 $ 836 $ 724 Long-term liabilities 1,530 997 870 Stockholders’ equity 1,013 1,032 924 Total liabilities and stockholders' equity $ 3,126 $ 2,865 $ 2,518...
Presented here are summarized data from the balance sheets and income statements of Wiper Inc.: WIPER...
Presented here are summarized data from the balance sheets and income statements of Wiper Inc.: WIPER INC. Condensed Balance Sheets December 31, 2020, 2019, 2018 (in millions) 2020 2019 2018 Current assets $ 798 $ 1,031 $ 893 Other assets 2,429 1,936 1,735 Total assets $ 3,227 $ 2,967 $ 2,628 Current liabilities $ 593 $ 846 $ 748 Long-term liabilities 1,611 1,079 946 Stockholders’ equity 1,023 1,042 934 Total liabilities and stockholders' equity $ 3,227 $ 2,967 $ 2,628...
Presented here are summarized data from the balance sheets and income statements of Wiper Inc.: WIPER...
Presented here are summarized data from the balance sheets and income statements of Wiper Inc.: WIPER INC. Condensed Balance Sheets December 31, 2020, 2019, 2018 (in millions) 2020 2019 2018 Current assets $ 722 $ 949 $ 803 Other assets 2,420 1,927 1,726 Total assets $ 3,142 $ 2,876 $ 2,529 Current liabilities $ 584 $ 837 $ 730 Long-term liabilities 1,544 1,006 874 Stockholders’ equity 1,014 1,033 925 Total liabilities and stockholders' equity $ 3,142 $ 2,876 $ 2,529...
Presented here are summarized data from the balance sheets and income statements of Wiper Inc.: WIPER...
Presented here are summarized data from the balance sheets and income statements of Wiper Inc.: WIPER INC. Condensed Balance Sheets December 31, 2020, 2019, 2018 (in millions) 2020 2019 2018 Current assets $ 734 $ 959 $ 813 Other assets 2,421 1,928 1,727 Total assets $ 3,155 $ 2,887 $ 2,540 Current liabilities $ 585 $ 838 $ 731 Long-term liabilities 1,555 1,015 883 Stockholders’ equity 1,015 1,034 926 Total liabilities and stockholders' equity $ 3,155 $ 2,887 $ 2,540...
Presented here are summarized data from the balance sheets and income statements of Wiper Inc.: WIPER...
Presented here are summarized data from the balance sheets and income statements of Wiper Inc.: WIPER INC. Condensed Balance Sheets December 31, 2020, 2019, 2018 (in millions) 2020 2019 2018 Current assets $ 798 $ 1,031 $ 893 Other assets 2,429 1,936 1,735 Total assets $ 3,227 $ 2,967 $ 2,628 Current liabilities $ 593 $ 846 $ 748 Long-term liabilities 1,611 1,079 946 Stockholders’ equity 1,023 1,042 934 Total liabilities and stockholders' equity $ 3,227 $ 2,967 $ 2,628...
Presented here are summarized data from the balance sheets and income statements of Wiper, Inc.: WIPER,...
Presented here are summarized data from the balance sheets and income statements of Wiper, Inc.: WIPER, INC. Condensed Balance Sheets December 31, 2017, 2016, 2015 (in millions) 2017 2016 2015 Current assets $ 707 $ 939 $ 793 Other assets 2,419 1,926 1,725 Total assets $ 3,126 $ 2,865 $ 2,518 Current liabilities $ 583 $ 836 $ 724 Long-term liabilities 1,530 997 870 Stockholders’ equity 1,013 1,032 924 Total liabilities and stockholders' equity $ 3,126 $ 2,865 $ 2,518...
Outdoor Luggage, Inc., makes high-end hard-sided luggage for sports equipment. Data concerning three of the company’s...
Outdoor Luggage, Inc., makes high-end hard-sided luggage for sports equipment. Data concerning three of the company’s most popular models appear below. Ski Guard Golf Guard Fishing Guard Selling price per unit $ 240 $ 330 $ 285 Variable cost per unit $ 120 $ 180 $ 130 Plastic injection molding machine processing time required to produce one unit 11 minutes 8 minutes 15 minutes Pounds of plastic pellets per unit 9 pounds 6 pounds 15 pounds Required: 1. If we...
Outdoor Luggage Inc. makes high-end hard-sided luggage for sports equipment. Data concerning three of the company’s...
Outdoor Luggage Inc. makes high-end hard-sided luggage for sports equipment. Data concerning three of the company’s most popular models appear below. Selling price per unit Ski Guard $260 Golf Guard $350 Fishing Guard $245 Variable cost per unit Ski Guard $100 Golf Guard $150 Fishing Guard $105 Plastic injection molding machine processing time required to produce one unit 6 minutes 12 minutes 11 minutes Pounds of plastic pellets per unit 15 pounds 15 pounds 12 pounds   1a. The total time...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT