Question

In: Finance

Waterways Continuing Problem 06 a (Part 3) The section of Waterways that produces controllers for the...

Waterways Continuing Problem 06 a (Part 3)

The section of Waterways that produces controllers for the company provided the following information.

Sales in units for month of February 3,800
Variable manufacturing cost per unit $9.00
Sales price per unit $41.00
Fixed manufacturing overhead cost (per month for controllers) $83,000
Variable selling and administrative expenses per unit $3.30
Fixed selling and administrative expenses (per month for controllers) $12,200


Using this information for the controllers, determine the contribution margin ratio, the degree of operating leverage, the break-even point in dollars, and the margin of safety ratio for Waterways Corporation on this product.

Contribution Margin Ratio (Round to 0 decimal places, e.g. 25%.) %
Degree of Operating Leverage (Round to 2 decimal places, e.g. 5.25.)
Break-even Point in Dollars $
Margin of Safety Ratio (Round to 1 decimal place, e.g. 5.2%.) %

Solutions

Expert Solution

Answer of Part a:

Variable Cost per unit = Variable Manufacturing Cost per unit + Variable Selling and Administrative Expenses per unit
Variable Cost per unit = $9.00 + $3.30
Variable Cost per unit = $12.30

Contribution Marin per unit = Selling price per unit – Total Variable Cost per unit
Contribution Margin per unit = $41.00 - $12.30
Contribution Margin per unit = $28.70

Contribution Margin Ratio = Contribution Margin per unit / Selling price per unit
Contribution Margin Ratio = $28.70 / $41.00
Contribution Margin Ratio = 0.7 or 70%

Answer of Part b:

Contribution Margin = Contribution Margin per unit * Sales in units
Contribution Margin = $28.70 * 3,800
Contribution Margin = $109,060

Total Fixed Cost = Fixed Manufacturing Overhead cost + Fixed Selling and Administrative Expenses
Total Fixed Cost = $83,000 + $12,200
Total Fixed Cost = $95,200

Net Operating Income = Contribution Margin - Fixed Cost
Net Operating Income = $109,060 - $95,200
Net Operating Income = $13,860

Degree of Operating Leverage = Contribution Margin / Net Operating Income
Degree of Operating Leverage = $109,060 / $13,860
Degree of Operating Leverage = 7.87

Answer of Part c:

Break Even Point in Dollars = Total Fixed Cost / Contribution Margin ratio
Break Even Point in Dollars = $95,200 / 0.7
Break Even Point in Dollars = $136,000

Answer of Part d:

Actual Sales = Sales in units * Selling Price per unit
Actual Sales = 3,800 * $41.00
Actual Sales = $155,800

Margin of Safety Ratio = (Actual Sales - Break Even Point in Dollars) / Actual Sales
Margin of Safety Ratio = ($155,800 - $136,000) / $155,800
Margin of Safety Ratio = 0.127 or 12.7%


Related Solutions

Waterways Continuing Problem 06 a (Part 3) The section of Waterways that produces controllers for the...
Waterways Continuing Problem 06 a (Part 3) The section of Waterways that produces controllers for the company provided the following information. Sales in units for month of February 4,100 Variable manufacturing cost per unit $11.00 Sales price per unit $46.00 Fixed manufacturing overhead cost (per month for controllers) $83,000 Variable selling and administrative expenses per unit $2.80 Fixed selling and administrative expenses (per month for controllers) $11,990 Using this information for the controllers, determine the contribution margin ratio, the degree...
Waterways Continuing Problem 06 a (Part 3) The section of Waterways that produces controllers for the...
Waterways Continuing Problem 06 a (Part 3) The section of Waterways that produces controllers for the company provided the following information. Sales in units for month of February 4,200 Variable manufacturing cost per unit $10.00 Sales price per unit $43.00 Fixed manufacturing overhead cost (per month for controllers) $83,000 Variable selling and administrative expenses per unit $2.90 Fixed selling and administrative expenses (per month for controllers) $13,250 Using this information for the controllers, determine the contribution margin ratio, the degree...
Waterways Continuing Problem 06 (Part 1) Waterways has a sales mix of sprinklers, valves, and controllers...
Waterways Continuing Problem 06 (Part 1) Waterways has a sales mix of sprinklers, valves, and controllers as follows. Annual expected sales: Sale of sprinklers 444,576 units at $27.00 Sale of valves 1,333,728 units at $11.00 Sale of controllers 74,096 units at $43.00 Variable manufacturing cost per unit: Sprinklers $14.00 Valves $8.00 Controllers $30.00 Fixed manufacturing overhead cost (total) $723,000 Variable selling and administrative expenses per unit: Sprinklers $1.00 Valves $1.00 Controllers $3.00 Fixed selling and administrative expenses (total) $1,564,312 Determine...
Waterways Continuing Problem 06 (Part 2) Waterways packages some of its products into sets for home...
Waterways Continuing Problem 06 (Part 2) Waterways packages some of its products into sets for home installations. One set (small) sells for $75 with variable costs of production for the set at $51. Another set (large) sells for $147 with variable costs of $101. The parts for the $75 set take 8 machine hours to produce. The parts for the $147 set take 20 machine hours to produce. Given the information above, and assuming all of the package sets produced...
The section of Waterways that produces controllers for the company provided the following information. Sales in...
The section of Waterways that produces controllers for the company provided the following information. Sales in units for month of February 3,800 Variable manufacturing cost per unit $10.00 Sales price per unit $45.00 Fixed manufacturing overhead cost (per month for controllers) $82,000 Variable selling and administrative expenses per unit $3.50 Fixed selling and administrative expenses (per month for controllers) $14,320 Using this information for the controllers, determine the contribution margin ratio, the degree of operating leverage, the break-even point in...
Waterways Continuing Problem 07 (Part 1) Waterways mass-produces a special connector unit that it normally sells...
Waterways Continuing Problem 07 (Part 1) Waterways mass-produces a special connector unit that it normally sells for $3.90. It sells approximately 32,700 of these units each year. The variable costs for each unit are $2.50. A company in Canada that has been unable to produce enough of a similar connector to meet customer demand would like to buy 14,500 of these units at $2.80 per unit. The production of these units is near full capacity at Waterways, so to accept...
Waterways Continuing Problem 07 (Part 1) Waterways mass-produces a special connector unit that it normally sells...
Waterways Continuing Problem 07 (Part 1) Waterways mass-produces a special connector unit that it normally sells for $4.00. It sells approximately 38,100 of these units each year. The variable costs for each unit are $2.20. A company in Canada that has been unable to produce enough of a similar connector to meet customer demand would like to buy 14,700 of these units at $2.50 per unit. The production of these units is near full capacity at Waterways, so to accept...
Waterways Continuing Problem (This is a continuation of the Waterways Problem from Chapters 1 through 6.)...
Waterways Continuing Problem (This is a continuation of the Waterways Problem from Chapters 1 through 6.) WCP7.7 Phil Clark Jr., president of Waterways, was very pleased with how adopting a CVP approach to reporting operating income was helping management to make good business decisions with respect to planning, production, and sales for the coming year. He has a feeling that knowing how fixed and variable costs behave might also help them to find savings in the production department. Further, he...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways’ CFO, was sent to B.C. to oversee the plant’s budgeting process for the second quarter of 2017. Jordan asked the various managers to collect the...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways’ CFO, was sent to B.C. to oversee the plant’s budgeting process for the second quarter of 2017. Jordan asked the various managers to collect the...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT