Question

In: Accounting

Northwood Company manufactures basketballs. The company has a ball that sells for $38. At present, the...

Northwood Company manufactures basketballs. The company has a ball that sells for $38. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $28.00 per ball, of which 74% is direct labor cost.

Last year, the company sold 30,000 of these balls, with the following results:

Sales (30,000 balls) $ 1,140,000
Variable expenses 840,000
Contribution margin 300,000
Fixed expenses 210,000
Net operating income $ 90,000

Required:

1. Compute (a) last year's CM ratio and the break-even point in balls, and (b) the degree of operating leverage at last year’s sales level.

2. Due to an increase in labor rates, the company estimates that next year's variable expenses will increase by $3.00 per ball. If this change takes place and the selling price per ball remains constant at $38.00, what will be next year's CM ratio and the break-even point in balls?

3. Refer to the data in (2) above. If the expected change in variable expenses takes place, how many balls will have to be sold next year to earn the same net operating income, $90,000, as last year?

4. Refer again to the data in (2) above. The president feels that the company must raise the selling price of its basketballs. If Northwood Company wants to maintain the same CM ratio as last year (as computed in requirement 1a), what selling price per ball must it charge next year to cover the increased labor costs?

5. Refer to the original data. The company is discussing the construction of a new, automated manufacturing plant. The new plant would slash variable expenses per ball by 26.32%, but it would cause fixed expenses per year to double. If the new plant is built, what would be the company’s new CM ratio and new break-even point in balls?

6. Refer to the data in (5) above.

a. If the new plant is built, how many balls will have to be sold next year to earn the same net operating income, $90,000, as last year?

b. Assume the new plant is built and that next year the company manufactures and sells 30,000 balls (the same number as sold last year). Prepare a contribution format income statement and Compute the degree of operating leverage.

Solutions

Expert Solution

Answer a.

CM Ratio = Contribution Margin / Sales
CM Ratio = $300,000 / $1,140,000
CM Ratio = 26.32%

Contribution Margin per unit = Selling Price - Variable Expenses per unit
Contribution Margin per unit = $38 - $28
Contribution Margin per unit = $10.00

Breakeven Point in balls = Fixed Expenses / Contribution Margin per unit
Breakeven Point in balls = $210,000 / $10.00
Breakeven Point in balls = 21,000

Operating Leverage = Contribution Margin / Net Operating Income
Operating Leverage = $300,000 / $90,000
Operating Leverage = 3.33

Answer b.

Selling Price = $38.00

Variable Expenses per unit = $28.00 + $3.00
Variable Expenses per unit = $31.00

Contribution Margin Ratio = (Selling Price - Variable Expenses per unit) / Selling Price
Contribution Margin Ratio = ($38 - $31) / $38
Contribution Margin Ratio = 18.42%

Contribution Margin per unit = Selling Price - Variable Expenses per unit
Contribution Margin per unit = $38 - $31
Contribution Margin per unit = $7.00

Breakeven Point in balls = Fixed Expenses / Contribution Margin per unit
Breakeven Point in balls = $210,000 / $7.00
Breakeven Point in balls = 30,000

Answer c.

Desired Profit = $90,000

Required Sales in balls = (Fixed Expense + Desired Profit) / Contribution Margin per unit
Required Sales in balls = ($210,000 + $90,000) / $7.00
Required Sales in balls = 42,857

Answer d.

Let new selling price be $X to maintain the same CM Ration as last year.

Contribution Margin Ratio = (Selling Price - Variable Expenses per unit) / Selling Price
26.32% = ($X - $31) / $X
0.2632 * $X = $X - $31
$31 = 1.2632 * $X
$X = $24.54


Related Solutions

Northwood Company manufactures basketballs. The company has a ball that sells for $38. At present, the...
Northwood Company manufactures basketballs. The company has a ball that sells for $38. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $28.00 per ball, of which 74% is direct labor cost. Last year, the company sold 30,000 of these balls, with the following results: Sales (30,000 balls) $ 1,140,000 Variable expenses 840,000 Contribution margin 300,000 Fixed expenses 210,000 Net operating income $ 90,000 Required: 1....
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the...
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $15.00 per ball, of which 60% is direct labor cost. Last year, the company sold 44,000 of these balls, with the following results: Sales (44,000 balls) $ 1,100,000 Variable expenses 660,000 Contribution margin 440,000 Fixed expenses 317,000 Net operating income $ 123,000 Required: 1....
Northwood Company Manufactures basketballs. The company has a ball that sells for $25. At present, the...
Northwood Company Manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labour workers. Therefore, the variable costs are high, totaling $15 per ball. Assuming that the new plant is built and the next year the manufactures and sells 30,000 balls (the same number as sold last year). The contribution income is: Sales - 750,000, less: variable expenses - 270,000. Thus, contribution margin is...
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the...
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $15.00 per ball, of which 60% is direct labor cost. Last year, the company sold 60,000 of these balls, with the following results: Sales (60,000 balls) $ 1,500,000 Variable expenses 900,000 Contribution margin 600,000 Fixed expenses 375,000 Net operating income $ 225,000 Required: 1....
Northwood Company manufactures basketballs. The company has a ball that sells for $30. At present, the...
Northwood Company manufactures basketballs. The company has a ball that sells for $30. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $18.00 per ball, of which 60% is direct labor cost.     Last year, the company sold 51,000 of these balls, with the following results:   Sales (51,000 balls) $ 1,530,000   Variable expenses 918,000   Contribution margin 612,000   Fixed expenses 492,000   Net operating income $ 120,000 Required: 1-a....
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the...
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $15.00 per ball, of which 60% is direct labor cost. Last year, the company sold 62,000 of these balls, with the following results: Sales (62,000 balls) $ 1,550,000 Variable expenses 930,000 Contribution margin 620,000 Fixed expenses 426,000 Net operating income $ 194,000 1. Compute...
Northwood Company manufactures basketballs. The company has a ball that sells for $23. At present, the...
Northwood Company manufactures basketballs. The company has a ball that sells for $23. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable costs are high, totaling $15 per ball, of which 65% is direct labor cost. Last year, the company sold 30,000 of these balls, with the following results:                 Sales (30000 balls) $690,000 Variable expenses 450,000 Contribution margin 240,000 Fixed expenses 150,000 Net operating income $90,000                               5. Refer to...
Northwood Company manufactures basketballs. The company has a ball that sells for $35. At present, the...
Northwood Company manufactures basketballs. The company has a ball that sells for $35. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $24.50 per ball, of which 70% is direct labor cost. Last year, the company sold 55,000 of these balls, with the following results: Sales (55,000 balls) $1,925,000 Variable expenses 1,347,500 Contribution margin 577,500 Fixed expenses 472,500 Net operating income $ 105,000 1. Compute (a)...
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the...
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $15.00 per ball, of which 60% is direct labor cost. Last year, the company sold 30,000 of these balls, with the following results: Sales (30,000 balls) $ 750,000 Variable expenses 450,000 Contribution margin 300,000 Fixed expenses 210,000 Net operating income $ 90,000 Required: 1....
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the...
Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $15.00 per ball, of which 60% is direct labor cost. Last year, the company sold 54,000 of these balls, with the following results: Sales (54,000 balls) $ 1,350,000 Variable expenses 810,000 Contribution margin 540,000 Fixed expenses 372,000 Net operating income $ 168,000 Required: 1....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT