0% found this document useful (0 votes)
83 views35 pages

Nobles Acct11 Demoppt Ch21

Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
You are on page 1/ 35

Chapter 21

Cost-Volume-
Profit Analysis

Demonstration Problems

© 2016 Pearson Education, Inc. 21-1


E21-31
For its top managers, Global Travel formats its income statement as follows:

Global Travel
Income Statement
For the Month Ended March 31, 2016
Sales Revenue $ 318,500
Variable Costs 111,475
Contribution Margin 207,025
Fixed Costs 175,000
Operating Income $ 32,025

Jackson’s relevant range is between sales of $250,000 and $360,000.


Requirements
1. Calculate the contribution margin ratio.
2. Prepare two contribution margin income statements: one at the $250,000
sales level and one at the $360,000 sales level. (Hint: The proportion of
each sales dollar that goes toward variable costs is constant within the
relevant range.)
© 2016 Pearson Education, Inc. 21-2
E21-31
Requirement 1: Calculate the contribution margin ratio.

Contribution margin ratio =

© 2016 Pearson Education, Inc. 21-3


E21-31
Requirement 1: Calculate the contribution margin ratio.

Contribution margin
Contribution margin ratio =
Net sales revenue

© 2016 Pearson Education, Inc. 21-4


E21-31
Requirement 1: Calculate the contribution margin ratio.

Contribution margin
Contribution margin ratio =
Net sales revenue

$207,025
=
$318,500

© 2016 Pearson Education, Inc. 21-5


E21-31
Requirement 1: Calculate the contribution margin ratio.

Contribution margin
Contribution margin ratio =
Net sales revenue

$207,025
=
$318,500

= 65%

© 2016 Pearson Education, Inc. 21-6


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement

© 2016 Pearson Education, Inc. 21-7


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 250,000

© 2016 Pearson Education, Inc. 21-8


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 250,000
Variable Costs (35% of sales) 87,500

If the contribution margin ratio is 65% (that is, contribution margin is 65% of
sales), then variable costs must be 35% of sales.

© 2016 Pearson Education, Inc. 21-9


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 250,000
Variable Costs (35% of sales) 87,500
Contribution Margin 162,500

If the contribution margin ratio is 65% (that is, contribution margin is 65% of
sales), then variable costs must be 35% of sales.

© 2016 Pearson Education, Inc. 21-10


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 250,000
Variable Costs (35% of sales) 87,500
Contribution Margin 162,500
Fixed Costs 175,000

If the contribution margin ratio is 65% (that is, contribution margin is 65% of
sales), then variable costs must be 35% of sales.

© 2016 Pearson Education, Inc. 21-11


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 250,000
Variable Costs (35% of sales) 87,500
Contribution Margin 162,500
Fixed Costs 175,000
Operating Income (Loss) $ (12,500)

If the contribution margin ratio is 65% (that is, contribution margin is 65% of
sales), then variable costs must be 35% of sales.

© 2016 Pearson Education, Inc. 21-12


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 360,000

If the contribution margin ratio is 65% (that is, contribution margin is 65% of
sales), then variable costs must be 35% of sales.

© 2016 Pearson Education, Inc. 21-13


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 360,000
Variable Costs (35% of sales) 126,000

If the contribution margin ratio is 65% (that is, contribution margin is 65% of
sales), then variable costs must be 35% of sales.

© 2016 Pearson Education, Inc. 21-14


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 360,000
Variable Costs (35% of sales) 126,000
Contribution Margin 234,000

If the contribution margin ratio is 65% (that is, contribution margin is 65% of
sales), then variable costs must be 35% of sales.

© 2016 Pearson Education, Inc. 21-15


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 360,000
Variable Costs (35% of sales) 126,000
Contribution Margin 234,000
Fixed Costs 175,000

If the contribution margin ratio is 65% (that is, contribution margin is 65% of
sales), then variable costs must be 35% of sales.

© 2016 Pearson Education, Inc. 21-16


E21-31

Requirement 2: Prepare two contribution margin income statements: one at


the $250,000 sales level and one at the $360,000 sales level. (Hint: The
proportion of each sales dollar that goes toward variable costs is constant
within the relevant range.)

Global Travel
Income Statement
Sales Revenue $ 360,000
Variable Costs (35% of sales) 126,000
Contribution Margin 234,000
Fixed Costs 175,000
Operating Income (Loss) $ 59,000

If the contribution margin ratio is 65% (that is, contribution margin is 65% of
sales), then variable costs must be 35% of sales.

© 2016 Pearson Education, Inc. 21-17


E21-38

Ricky's Repair Shop has a monthly target profit of


$17,000. Variable costs are 60% of sales, and monthly
fixed costs are $8,000.

Requirements
1. Compute the monthly margin of safety in dollars if the
shop achieves its income goal.
2. Express Ricky's margin of safety as a percentage of
target sales.

© 2016 Pearson Education, Inc. 21-18


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Required sales in dollars for break-even =

© 2016 Pearson Education, Inc. 21-19


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Fixed costs + Target profit


Required sales in dollars for break-even =
Contribution margin ratio

© 2016 Pearson Education, Inc. 21-20


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Fixed costs + Target profit


Required sales in dollars for break-even =
Contribution margin ratio

If variable costs are 60% of sales, then the contribution margin ratio
must be 40% of sales.

© 2016 Pearson Education, Inc. 21-21


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Fixed costs + Target profit


Required sales in dollars for break-even =
Contribution margin ratio

$8,000 + $0
=
40%

If variable costs are 60% of sales, then the contribution margin ratio
must be 40% of sales.

© 2016 Pearson Education, Inc. 21-22


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Fixed costs + Target profit


Required sales in dollars for break-even =
Contribution margin ratio

$8,000 + $0
=
40%

= $20,000

If variable costs are 60% of sales, then the contribution margin ratio
must be 40% of sales.

© 2016 Pearson Education, Inc. 21-23


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Fixed costs + Target profit


Required sales in dollars for target profit =
Contribution margin ratio

If variable costs are 60% of sales, then the contribution margin ratio
must be 40% of sales.

© 2016 Pearson Education, Inc. 21-24


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Fixed costs + Target profit


Required sales in dollars for target profit =
Contribution margin ratio

$8,000 + $17,000
=
40%

If variable costs are 60% of sales, then the contribution margin ratio
must be 40% of sales.

© 2016 Pearson Education, Inc. 21-25


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Fixed costs + Target profit


Required sales in dollars for target profit =
Contribution margin ratio

$8,000 + $17,000
=
40%

= $62,500

If variable costs are 60% of sales, then the contribution margin ratio
must be 40% of sales.

© 2016 Pearson Education, Inc. 21-26


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Margin of safety in dollars =

© 2016 Pearson Education, Inc. 21-27


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Margin of safety in dollars = Expected sales – Break-even sales

© 2016 Pearson Education, Inc. 21-28


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Margin of safety in dollars = Expected sales – Break-even sales

= $62,500 – $20,000

© 2016 Pearson Education, Inc. 21-29


E21-38

Requirement 1: Compute the monthly margin of safety in dollars if


the company achieves its income goal.

Margin of safety in dollars = Expected sales – Break-even sales

= $62,500 – $20,000

= $42,500

© 2016 Pearson Education, Inc. 21-30


E21-38

Requirement 2: Express Ricky's margin of safety as a percentage of


target sales.

Margin of safety ratio =

© 2016 Pearson Education, Inc. 21-31


E21-38

Requirement 2: Express Ricky's margin of safety as a percentage of


target sales.

Margin of safety in dollars


Margin of safety ratio =
Expected sales in dollars

© 2016 Pearson Education, Inc. 21-32


E21-38

Requirement 2: Express Ricky's margin of safety as a percentage of


target sales.

Margin of safety in dollars


Margin of safety ratio =
Expected sales in dollars

$42,500
=
$62,500

© 2016 Pearson Education, Inc. 21-33


E21-38

Requirement 2: Express Ricky's margin of safety as a percentage of


target sales.

Margin of safety in dollars


Margin of safety ratio =
Expected sales in dollars

$42,500
=
$62,500

= 68%

© 2016 Pearson Education, Inc. 21-34


End of Chapter 21

© 2016 Pearson Education, Inc. 21-35

You might also like