In: Accounting
Cost Volume Profit Analysis
Sports Company manufactures basketballs. The company has a standard ball that sells for $25. The variable cost are $ 15 per ball. Last year the company sold 30,000 balls. The fixed expenses are $ 210,000.
Required.
Contribution Income Statement |
|
Sales Revenue |
750,000 |
Less: Variable costs |
450,000 |
Contribution Margin |
300,000 |
Less: Fixed Expenses |
210,000 |
Operating Income |
90,000 |
CM per unit = 300,000/30,000 = $10
Variable Expense Ratio = Variable Expenses/Sales
= 450,000/750,000 = 60%
CM ratio = CM/Sales
= 300,000/750,000
=40%
Break point in Balls = Fixed costs/CM per unit
= 210,000/10
= 21,000 units
In Dollars = 210,000/40% = $525,000
Margin of Safety = Total Sales – Break even Sales = 750,000-525,000 = $225,000
CM Ratio = (25-15-3)/25 = 28%
Break even point = 210,000/7 = 30,000 balls
Units required to be sold = (100,000+210,000)/7 = 44,285.71 units
New CM ratio = (25 – 15*0.6)/25 = 64%
Break even point = (210,000*2)64% =$656,250
i.e. 26,250 units