Você está na página 1de 77

CHAPTER 5

Cost-Volume-Profit

ASSIGNMENT CLASSIFICATION TABLE

Brief A B
Learning Objectives Questions Exercises Do It! Exercises Problems Problems

1. Distinguish between 1, 2, 3, 6 1 1 1, 2, 3, 4, 1A, 6A 1B, 6B


variable and fixed 5, 6
costs.

2. Explain the 4, 5 2 2
significance
of the relevant range.

3. Explain the concept of 6, 7, 8 1, 3, 4, 5 1, 2 1, 3, 4, 1A 1B


5, 6
mixed costs.

4. List the five 9 7


components of cost-
volume-profit analysis.

5. Indicate what 10, 11, 17 6, 7 8, 9, 10, 1A, 2A, 1B, 2B,


contribution margin is 11, 12, 13, 3A, 4A, 3B, 4B,
and how it can 17 5A, 6A 5B, 6B
be expressed.

6. Identify the three 12, 13, 14 8, 9 3, 4 8, 9, 10, 1A, 2A, 1B, 2B,
ways to determine the 11, 12, 13, 3A, 3B,
break-even point. 14, 16, 17 4A, 5A 4B, 5B

7. Give the formulas for 16 10, 12 4 14, 15, 17 2A, 5A, 2B, 5B,
determining sales 6A 6B
required
to earn target net
income.

8. Define margin of 15 11 4 16, 17 2A, 4A, 2B, 4B,


safety, 5A, 6A 5B, 6B
and give the formulas
for computing it.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-1
ASSIGNMENT CHARACTERISTICS TABLE

Proble Difficult Time


m Description y Allotted
Number Level (min.)

1A Determine variable and fixed costs, compute Simple 20–30


break-even point, prepare a CVP graph, and
determine net income.

2A Prepare a CVP income statement, compute Moderat 30–40


break-even point, contribution margin ratio, e
margin of safety ratio,
and sales for target net income.

3A Compute break-even point under alternative Simple 20–30


courses
of action.

4A Compute break-even point and margin of safety Moderat 20–30


ratio, e
and prepare a CVP income statement before
and after changes in business environment.

5A Compute contribution margin, fixed costs, Moderat 20–30


break-even point, sales for target net income, e
and margin of safety ratio.

6A Determine contribution margin ratio, break- Moderat 20–30


even point, and margin of safety. e

1B Determine variable and fixed costs, compute Simple 20–30


break-even point, prepare a CVP graph, and
determine net income.

2B Prepare a CVP income statement, compute Moderat 30–40


break-even point, contribution margin ratio, e
margin of safety ratio,
and sales for target net income.

3B Compute break-even point under alternative Simple 20–30


courses
of action.

4B Compute break-even point and margin of safety Moderat 20–30


ratio, e
and prepare a CVP income statement before
and after changes in business environment.

5B Compute break-even point and margin of safety Moderat 20–30

5-2 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
ratio, and prepare a CVP income statement e
before and after changes in business
environment.

6B Determine contribution margin ratio, break- Moderat 20–30


even point, and margin of safety. e

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-3
BLOOM’S TAXONOMY TABLE
Instructor Use Only)
Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For

Correlation Chart between Bloom’s Taxonomy, Learning Objectives and End-of-Chapter Exercises and
Problems

Learning Objective Knowledg Comprehensio Application Analysis Synthesi Evaluation


e n s
* 1. Distinguish between variable E5-4 Q5-1 BE5- E5-5 E5-3 P5-6A
and fixed costs. Q5-2 1 E5-6 P5-6B
Q5-3 E5-1 P5-1A
Q5-6 E5-2 P5-1B
DI5-1
* 2. Explain the significance of the Q5-4 E5-2 BE5-2
relevant range. Q5-5
* 3. Explain the concept of mixed E5-4 Q5-6 DI5-1 Q5-8 DI5-2 BE5-3 P5-1B
costs. E5-5 Q5-7 E5-1 BE5-4 E5-5 E5-3
BE5-1 BE5-5 E5-6 P5-1A
* 4. List the five components of E5-7 Q5-9
cost-volume-profit analysis.
* 5. Indicate what contribution Q5-10 Q5-11 E5-10 BE5-6 P5-3A P5-5B
margin Q5-17 E5-11 P5-1A P5-3B P5-6B
is and how it can be expressed. BE5-6 E5-12 P5-2A P5-4A
BE5-7 E5-13 P5-1B P5-5A
E5-8 E5-17 P5-2B P5-6A
E5-9 P5-4B
* 6. Identify the three ways to Q5-12 Q5-13 E5-10 E5-16 P5-3A
determine the break-even Q5-14 BE5-8 E5-11 P5-1A P5-4A
point. BE5-9 E5-12 P5-2A P5-3B
DI5-3 E5-13 P5-1B P5-4B
DI5-4 E5-14 P5-2B P5-5A
E5-8 E5-17 P5-5B
E5-9
* 7. Give the formulas for Q5-16 E5-12 P5-2A P5-5A
determining sales required to BE5-10 E5-14 P5-2B P5-6A
earn target net BE5-12 E5-15 P5-5B
income. DI5-4 E5-17 P5-6B
* 8. Define margin of safety, and Q5-15 E5-17 E5-16 P5-5A P5-4A P5-6B
give BE5-11 P5-2A P5-5B P5-6A
5-4Copyright © 2012
theJohn
formulas
Wiley &for computing
Sons, it.
Inc.   Weygandt, Managerial Accounting, 6/e,
DI5-4 P5-2B
Solutions Manual P5-4B
   (For Instructor Use Only)

Broadening Your Perspective BYP5-6 BYP5-4 BYP5-1 BYP5-5 BYP5-3


5-3
ANSWERS TO QUESTIONS

 1. (a) Cost behavior analysis is the study of how specific costs respond to changes
in the level of activity within a company.
(b) Cost behavior analysis is important to management in planning business
operations and in deciding between alternative courses of action.

 2. (a) The activity index identifies the activity that causes changes in the behavior
of costs. Once the index is determined, it is possible to classify the
behavior of costs in response to changes in activity levels into three
categories: variable, fixed, or mixed.
(b) Variable costs may be defined in total or on a per-unit basis. Variable costs in
total vary directly and proportionately with changes in the activity level.
Variable costs per unit remain the same at every level of activity.

 3. Fixed costs remain the same in total regardless of changes in the activity level.
In contrast, fixed costs per unit vary inversely with activity. As volume increases,
fixed costs per unit decline and vice versa.

 4. (a) The relevant range is the range of activity over which a company expects to
operate during the year.
(b) Disagree. The behavior of both fixed and variable costs are linear only
over a certain range of activity. CVP analysis is based on the assumption
that both fixed and variable costs remain linear within the relevant
range.

 5. This is true. Most companies operate within the relevant range. Within this
range, it is possible to establish a linear (straight-line) relationship for both
variable and fixed costs. If a relevant range cannot be established,
segregation of costs into fixed and variable becomes extremely difficult.

 6. Apartment rent is fixed because the cost per month remains the same
regardless of how much Adam uses the apartment. Rent on a Hertz rental truck
is a mixed cost because the cost usually includes a per day charge (a fixed
cost) plus an activity charge based on miles driven (a variable cost).

 7. For CVP analysis, mixed costs must be classified into their fixed and variable
elements. One approach to the classification of mixed costs is the high-low
method.

 8. Variable cost per unit is $1.30, or [($165,000 – $100,000) ÷ (90,000 – 40,000)]. At
any level of activity, fixed costs are $48,000 per month [$165,000 – (90,000 X
$1.30)].

 9. No. Only two of the basic components of cost-volume-profit (CVP) analysis, unit
selling prices and variable cost per unit, relate to unit data. The other
components, volume, total fixed costs, and sales mix, are not based on per-
unit amounts.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-5
10. There is no truth in Faye’s statement. Contribution margin is sales less variable
costs. It is the revenue that remains to cover fixed costs and to produce
income (profit) for the company.

11. Contribution margin is $14 ($40 – $26). The contribution margin ratio is 35%
($14 ÷ $40).

5-6 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
$
1
80
,5
Questions Chapter 5 (Continued)

12. Disagree. Knowledge of the break-even point is useful to management in deciding


whether to introduce new product lines, change sales prices on established
products, and enter new market areas.

+
$ 9
0
,.3
6
13. $26,000 ÷ 25% = $104,000

14. (a) The break-even point involves the plotting of three lines over the full range of
activity: the total revenue line, the total fixed cost line, and the total cost
line. The break-even point is determined at the intersection of the total
revenue and total cost lines.
(b) The break-even point in units is obtained by drawing a vertical line from the
break-even point to the horizontal axis. The break-even point in sales dollars is
obtained by drawing a horizontal line from the break-even point to the
vertical axis.

15. Margin of safety is the difference between actual or expected sales and sales
at the break-even point. 1,250 X $12 = $15,000; $15,000 – $13,200 = $1,800;
$1,800 ÷ $15,000 = 12%.

16. At break-even sales, the contribution margin is equal to the fixed costs. The
contribution margin ratio is:

= 36%

The sales volume to achieve net income of $90,000 is as follows:

= $750,000

17. PACE COMPANY


CVP Income Statement

Sales................................................................................. $900,000
Variable expenses
Cost of goods sold ($600,000 X .70)......................... $420,000
Operating expenses ($200,000 X .70)....................... 140,000
Total variable expenses...................................... 560,000
Contribution margin......................................................... $340,000

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-7
SOLUTIONS TO BRIEF EXERCISES

BRIEF EXERCISE 5-1

Indirect labor is a variable cost because it increases in total


directly and proportionately with the change in the activity level.

Supervisory salaries is a fixed cost because it remains the same in


total regardless of changes in the activity level.

Maintenance is a mixed cost because it increases in total but not


proportionately with changes in the activity level.

BRIEF EXERCISE 5-2

VARIABLE COST FIXED COST


Relevant Range Relevant Range
$10,000 $10,000

8,000 8,000

6,000 6,000

4,000 4,000

2,000 2,000

0 20 40 60 80 100 0 20 40 60 80 100
Activity Level Activity Level

5-8 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
BRIEF EXERCISE 5-3

COST $60,00
0 Total Cost Line


45,000
Variable Cost

Element
30,000


15,000 Fixed Cost Element

0 500 1,000 1,500 2,000 2,500


Direct Labor Hours

BRIEF EXERCISE 5-4

High Low Differen


ce
$15,00 – $13,50 = $1,500
0 0
   –    =  1,000
8,500 7,500

$1,500 ÷ 1,000 = $1.50—Variable cost per mile.

High Low

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-9
Total cost $15,00 $13,50
Less: Variable 0 0
costs
8,500 X $1.50  
7,500 X $1.50 12,750 11,25
Total fixed costs 0
$
$ 2,250
2,250

The mixed cost is $2,250 plus $1.50 per mile.

5-10 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
BRIEF EXERCISE 5-5

High Low Differen


ce
$66,10 – $32,00 = $34,100
0 0
  –   =  22,000
40,000 18,000

$34,100 ÷ 22,000 = $1.55 per unit.

Activity Level
High Low
Total cost $66,10 $32,00
Less: Variable 0 0
costs
40,000 X  
$1.55 62,000  
18,000 X 000,0 27,900
$1.55 00 $ 
Total fixed costs $  4,100
4,100

BRIEF EXERCISE 5-6

1. (a) $288 = ($640 – $352)


(b) 45% ($288 ÷ $640)

2. (c) $207 = ($300 – $93)


(d) 31% ($93 ÷ $300)

3. (e) $1,300 = ($325 ÷ 25%)


(f) $975 ($1,300 – $325)

BRIEF EXERCISE 5-7


RADIAL INC.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-11
CVP Income Statement
For the Quarter Ended March 31, 2014

Sales.................................................................... $2,400,000
Variable costs ($920,000 + $70,000 + $86,000). 1,076,000
Contribution margin............................................ 1,324,000
Fixed costs ($440,000 + $45,000 + $98,000)......  583,000
Net income.......................................................... $  741,000

BRIEF EXERCISE 5-8

(a) $520Q – $286Q – $163,800 = $0


$234Q = $163,800
Q = 700 units

(b) Contribution margin per unit $234, or ($520 – $286)


X = $163,800 ÷ $234
X = 700 units

BRIEF EXERCISE 5-9

Contribution margin ratio = [($300,000 – $180,000) ÷ $300,000]


= 40%
Required sales in dollars = $170,000 ÷ 40% = $425,000

BRIEF EXERCISE 5-10

If variable costs are 70% of sales, the contribution margin ratio is ($1
– $0.70) ÷ $1 = .30.
Required sales in dollars = ($195,000 + $75,000) ÷ .30 = $900,000

BRIEF EXERCISE 5-11

Margin of safety = $1,000,000 – $840,000 = $160,000


Margin of safety ratio = $160,000 ÷ $1,000,000 = 16%

5-12 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
BRIEF EXERCISE 5-12

Contribution margin per unit $1.60 is ($6.00 – $4.40)


Required sales in units = ($480,000 + $1,500,000) ÷ $1.60 =
1,237,500.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-13
SOLUTIONS FOR DO IT! REVIEW EXERCISES

DO IT! 5-1

Variable costs: Indirect labor, direct labor, and direct


materials.
Fixed costs: Property taxes and depreciation.
Mixed costs: Utilities and maintenance.

DO IT! 5-2

(a) Variable cost: ($18,580 – $16,200) ÷ (10,500 – 8,800) = $1.40


per unit
Fixed cost: $18,580 – ($1.40 X 10,500 units) = $3,880

or $16,200 – ($1.40 X 8,800) = $3,880

(b) Total cost to produce 9,200 units: $3,880 + ($1.40 X


9,200) = $16,760

DO IT! 5-3

(a) The formula is $250Q – $170Q – $140,000 = 0. Therefore, 80Q =


$140,000,
and the breakeven point in units is 1,750 ($140,000 ÷ $80).

(b) The contribution margin per unit is $80 ($250 – $170). The
formula therefore is $140,000 ÷ $80, and the breakeven point
in units is 1,750.

DO IT! 5-4

(a) CM per unit = Unit selling price – Unit variable costs


$12 = $30 – $18
CM ratio = CM per unit/Unit selling price
40% = $12/$30

5-14 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
Break-even point in dollars = Fixed costs ÷ Contribution
margin ratio
= $220,000 ÷ 40%
= $550,000

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-15
DO IT! 5-4 (Continued)

Actual sales – Break-even


Margin of
(b) = sales
safety
Actual sales
$800,000 – $550,000
=
$800,000
= 31.25%

(c) Sales – Variable costs – Fixed costs = Net income


$30Q – $18Q = $220,000 + $140,000
$12Q = $360,000
Q = 30,000 units
30,000 units X $30 = $900,000 required sales

5-16 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
SOLUTIONS TO EXERCISES

EXERCISE 5-1

(a) The determination as to whether a cost is variable, fixed, or


mixed can be made by comparing the cost in total and on a
per-unit basis at two different levels of production.

Variable Vary in total but remain constant on a per-unit


Costs basis.
Fixed Costs Remain constant in total but vary on a per-unit
Mixed Costs basis.
Contain both a fixed element and a variable
element. Vary both in total and on a per-unit
basis.

(b) Using these criteria as a guideline, the classification is as


follows:

Direct Variable Rent Fixed


materials Variable Maintenance Mixed
Direct labor Mixed Supervisory Fixed
Utilities salaries

EXERCISE 5-2

(a)

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-17
5-18 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
EXERCISE 5-2 (Continued)

(b) The relevant range is 3,000 – 8,000 units of output since a


straight-line relationship exists for both direct materials and

$
4
,9
0
–$
2
,7
5
0
$
2
,
4
0
rent within this range.

3
(c) Variable cost per unit

Within the relevant range Cost


=
(3,000 – 8,000 units) Units
$15,00
$3 per
= 0* =
5,00 unit
0*

*Any costs and units within the relevant range could have
been used to calculate the same unit cost of $3.

(d) Fixed cost within the


relevant range = $8,000
(3,000 – 8,000 units)

EXERCISE 5-3

(a) Maintenance Costs:

= = $6 variable cost per machine hour

700 300
Machine Machine
Hours Hours
Total costs $4,900 $2,500
Less: Variable
costs 4,200
 700 X $6 1,800
 300 X $6 $ 700 $ 700

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-19
Total fixed costs

Thus, maintenance costs are $700 per month plus $6 per


machine hour.

5-20 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
EXERCISE 5-3 (Continued)

COSTS
(b) $5,00
Total Cost Line $4,900
0

$4,00
0

$3,00
0 Variable Cost
Element

$2,00
0

$1,00
0
$ 700
Fixed Cost Element

0 100 200 300 400 500 600 700

Machine Hours

EXERCISE 5-4

Wood used in the production of furniture. Variable.


1.
Fuel used in delivery trucks. Variable.
2.
Straight-line depreciation on factory Fixed.
3. building.
Screws used in the production of Variable.
4. furniture.
Sales staff salaries. Fixed.
5.
Sales commissions. Variable.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-21
6.
Property taxes. Fixed.
7.
Insurance on buildings. Fixed.
8.
Hourly wages of furniture craftsmen. Variable.
9.
10 Salaries of factory supervisors. Fixed.
.
11 Utilities expense. Mixed.
.
12 Telephone bill. Mixed.
.

5-22 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
$
5
,8
0
–$2
,3
7
5
0
$
2
,4
=5
0
EXERCISE 5-5

(a) Maintenance Costs:

Total cost
Less: Variable
costs

$.50

$.50
8,000 X

3,500 X

Total fixed costs


= $.50 variable cost per machine hour

High
Activity Level

$5,000

 4,000
00,000
$1,000
Low
$2,750

 1,750
$1,000

Thus, maintenance costs are $1,000 per month plus $.50 per
machine hour.
COSTS

(b) $5,00
Total Cost
0
Line

$4,00
0

$3,00 Variable Cost


Element
0

$2,00
0

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-23
Fixed Cost Element
$1,000
0 2,000 4,000 6,000 8,000
Machine Hours

5-24 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
EXERCISE 5-6

(a) Cost Fixed Variable Mixed


Direct materials X
Direct labor X
Utilities X
Property taxes X
Indirect labor X
Supervisory X
salaries
Maintenance X
Depreciation X

(b) Fixed costs = $1,000 + $1,900 + $2,400


+
$300 + $200
= $5,800

Variable costs to produce 3,000 units = $7,500 + $18,000 +


$4,500
= $30,000

Variable cost per unit = $30,000/3,000 units


= $10 per unit

Variable cost portion of mixed cost = Total cost – Fixed


portion

Utilities:
Variable cost to produce 3,000 units = $2,100 – $300
= $1,800

Variable cost per unit = $1,800/3,000 units


= $.60 per unit

Maintenance:
Variable cost to produce 3,000 units = $1,100 – $200
= $900

Variable cost per unit = $900/3,000 units


= $.30 per unit

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-25
Cost to produce 5,000 units = (Variable costs per + Fixed
cost
unit X 5,000 units)
= (($10 + $.60 + $.30) X 5,000) +
$5,800
= $54,500 + $5,800
= $60,300

5-26 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
EXERCISE 5-7

MEMO
To: Jim Taylor
From: Student
Re: Assumptions underlying CVP analysis
CVP analysis is a useful tool in analyzing the effects of changes
in costs and volume on a company’s profits. However, there are
some assumptions which underline CVP analysis. When these
assumptions are not valid, the results of CVP analysis may be
inaccurate.
The five assumptions are:
1. The behavior of both costs and revenues is linear
throughout the relevant range of the activity index.
2. All costs can be classified accurately as either fixed or
variable.
3. Changes in activity are the only factors that affect
costs.
4. All units produced are sold.
5. When more than one type of product is sold, the sales
mix will remain constant.
If you want further explanation of any of these assumptions,
please contact me.

EXERCISE 5-8
(a) Contribution margin per lawn = $60 – ($12 + $10 +
$2)
Contribution margin per lawn =
$36
Contribution margin ratio =
$36 ÷ $60 = 60%
Fixed costs = $1,400 + $200 + $2,000 = $3,600
Break-even point in lawns = $3,600 ÷ $36 = 100
(b) Break-even point in dollars = 100 lawns X $60 per lawn
= $6,000 per month
OR

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-27
Fixed costs ÷ Contribution margin ratio = $3,600 ÷ .60
= $6,000 per month

5-28 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
EXERCISE 5-9

1. Contribution margin per room = $60 – ($11 + $28)

Contribution margin per room = $21

Contribution margin ratio = $21 ÷ $60 = 35%

$
2
1
,%
0
4
Fixed costs = $6,200 + $1,100 + $1,000 + $100 = $8,400

8
Break-even point in rooms = $8,400 ÷ $21 = 400

2. Break-even point in dollars = 400 rooms X $60 per


room
= $24,000 per month
OR
Fixed costs ÷ Contribution margin ratio = $8,400 ÷ .35
= $24,000 per month

EXERCISE 5-10

(a) Contribution margin in dollars: Sales = 560 X $120 =


$67,200
Variable costs = $67,200 X .60 =
40,320
Contribution margin $26,880

Contribution margin per unit: $120 – $72 ($120 X 60%) =


$48.
Contribution margin ratio: $48 ÷ $120 = 40%.

(b) Break-even sales in dollars: = $52,560.

Break-even sales in units: = 438.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-29
F
i
x
e
d
c
B
r
e
a
k
-
v
n
ao
s
t
l
i
n
u
s
EXERCISE 5-11

$ 1
2
,(3
0
$27,00

5 ÷
$
5
)
(a 1. Contribution margin 0 = 75%
) ratio is: $36,00
0

Break-even point in $15,000 =


dollars = 75% $20,000
2. Round-trip fare $36,000
1,440 = $25
=
fares

$20,00
Break-even point in fares = 0 = 800 fares
$25

(b) At the break-even point fixed costs and contribution margin


are equal. Therefore, the contribution margin at the break-
even point would be $15,000.

EXERCISE 5-12

(a) Unit contribution margin =

= $1.60

Variable cost per unit = Unit selling price – Unit contribution


margin
= $5.00 – $1.60
= $3.40
OR
= 70,000 X $5.00 = 70,000X + $112,000
= where X = Variable cost per unit

5-30 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
= Variable cost per unit = $3.40

Contribution margin ratio = $1.60 ÷ $5.00 = 32%

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-31
EXERCISE 5-12 (Continued)

(b) Fixed costs ÷ Contribution margin ratio = Break-even sales


in dollars
Fixed costs ÷ .32 = $420,000
= $134,400 ($420,000 X.32)

Since fixed costs were $112,000 in 2013, the increase in 2014


is $22,400 ($134,400 – $112,000).

EXERCISE 5-13

(a) CANNES COMPANY


CVP Income Statement
For the Month Ended September 30, 2014

Total Per
Unit
Sales (600 video game consoles)......... $240,000 $400
Variable costs....................................... 165,000 275
Contribution margin..............................    75,000 $125
Fixed costs............................................ 52,000
Net income............................................ $ 23,000

(b) Sales = Variable costs + Fixed costs


$400X = $275X + $52,000
$125X = 52,000
X = 416 units

(c) CANNES COMPANY


CVP Income Statement
For the Month Ended September 30, 2014

Tota Per
l Unit
Sales (416 video game consoles)......... $166,400 $400

5-32 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
Variable costs....................................... 114,400 275
Contribution margin..............................    52,000 $125
Fixed costs............................................ 52,000
Net income............................................ $ –0–

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-33
$
5
7
0
,X
+
$ $
5
7
0
,
+
1
$
2
6
,–9
0$
2
1
0
,

9
6
0
*
5
0
$
EXERCISE 5-14

(a) Units sold in 2013 =

(b) Units needed in 2014 =

(rounded)

(c)
*$210,000 + $52,000 = $262,000
= 13,000 units

= 13,867 units

= 13,000 units, where X = new selling price

$832,000 = 13,000X – $1,170,000


$2,002,000 = 13,000X

X = $154

EXERCISE 5-15

1. Unit sales price = $400,000 ÷ 5,000 units = $80


Increase selling price to $88, or ($80 X 110%).
Net income = $440,000 – $210,000 – $90,000 = $140,000.

2. Reduce variable costs to 45% of sales.


Net income = $400,000 – $180,000 – $90,000 = $130,000.

Alternative 1, increasing selling price, will produce the highest


net income.

5-34 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
DOLLARS (000)
EXERCISE 5-16

(a) $3,20  Sales Line


0

2,800
   Total Cost
Break-even Line
2,400
Point

2,000

1,600

1,200
   800
 Fixed Cost
   400 Line

100 200 300 400 500 600 700 800


Number of Units (in thousands)

(b) 1. Break-even sales in units:


$4X = $2.50X + $600,000
$1.50X = $600,000
  X = 400,000 units

2. Break-even sales in dollars:


  X = .625X + $600,000
.375X = $600,000
  X = $1,600,000 or $600,000 ÷ 37.5%

(c) 1. Margin of safety in dollars: $2,000,000 – $1,600,000 =


$400,000

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-35
2. Margin of safety ratio: $400,000 ÷ $2,000,000 = 20%

5-36 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
EXERCISE 5-17

(a) Contribution ratio = Contribution margin ÷ Sales


($40 – $16) ÷ $40 = 60%

(b) Break-even in dollars: $19,500 ÷ 60% = $32,500

(c) Margin of safety = (2,600 X $40) – $32,500 = $71,500


$71,500 ÷ $104,000 = 68.75%

(d) Current contribution margin $40 – $16 = $24


Total contribution margin is $24 X 2,600 = $62,400
30% increase in contribution margin is $62,400 X 30% =
$18,720
Total increase in sales required: $18,720 ÷ 60% = $31,200

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-37
SOLUTIONS TO PROBLEMS

PROBLEM 5-1A

(a) Variable costs (per haircut) Fixed costs (per month)


Barbers’ commission $4.50 Barbers’ salaries $4,000
Barber supplies   .30 Manager’s extra salary   
Utilities .20 500
Total variable cost per Advertising    200
  haircut $5.00 Rent   1,100
Utilities    175
Magazines 25
Total fixed $6,000

(b) $10.00X = $5.00X + $6,000 1,200 haircuts X $10 =


$ 5.00X = $6,000 $12,000
X = 1,200 haircuts
DOLLARS (000)

(c) 18  Sales Line

15  Total Cost
Break-even Line
Point

12

 9
 Fixed Cost
 6 Line

 3

300 600 900 1,2001,5001,800

5-38 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
Number of Haircuts

(d) Net income = $17,000 – [($5.00 X 1,700) + $6,000]


= $2,500

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-39
PROBLEM 5-2A

(a) JORGE COMPANY


CVP Income Statement (Estimated)
For the Year Ending December 31, 2014

Sales.................................................... $1,800,000
Variable expenses
Cost of goods sold........................ $1,170,000*
Selling expenses...........................   70,000
Administrative expenses.............. 20,000
Total variable expenses......... 1,260,000
Contribution margin............................    540,000
Fixed expenses
Cost of goods sold........................  280,000
Selling expenses...........................   65,000
Administrative expenses.............. 60,000
Total fixed expenses............... 405,000
Net income.......................................... $  135,000

*Direct materials $430,000 + direct labor $360,000 + variable


manufacturing overhead $380,000.

(b) Variable costs = 70% of sales ($1,260,000 ÷ $1,800,000) or


$.35 per bottle ($.50 X 70%). Total fixed costs = $405,000.

1. $.50X = $.35X + $405,000


$.15X = $405,000
    X = 2,700,000 units
2. 2,700,000 X $.50 = $1,350,000
(c) Contribution margin ratio = ($.50 – $.35) ÷ $.50
= 30% (or 1 – .70)
Margin of safety ratio = ($1,800,000 – $1,350,000) ÷
$1,800,000
= 25%
(d) Required sales

5-40 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
X=
$
4
0
5
,.3
+
$
1
8
0
, = $1,950,000

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-41
$
9
0
,.3
2
$
90
,$
.8
4 3
1
0
,.2
PROBLEM 5-3A

7
(a) Sales were $2,500,000, variable expenses were $1,700,000
(68% of sales), and fixed expenses were $900,000. Therefore,
the break-even point in dollars is:

= $2,812,500

(b) 1. The effect of this alternative is to increase the selling


price per unit to $6 ($5 X 120%). Total sales become
$3,000,000 (500,000 X $6). Thus, the contribution margin
ratio changes to 43% [($3,000,000 – $1,700,000) ÷
$3,000,000]. The new break-even point is:

= $2,093,023 (rounded)

2. The effects of this alternative are to change total fixed


costs
to $810,000 ($900,000 – $90,000) and to change the
contribution margin to 27% [($2,500,000 – $1,700,000 –
$125,000) ÷ $2,500,000]. The new break-even point is:

= $3,000,000

Alternative 1 is the recommended course of action because it


has a lower break-even point.

5-42 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
((2
,4 2
0
,0
X
$ 3
)(2
4 X
$
4
0
)

(
1
6
,
8
7
(
2
,
X
$
4
0
)
8

1
3
,0
X
$
3
8
)5
X
$
4
0
)
8
PROBLEM 5-4A

(a) Current break-even point: $40X = $24X + $270,000


(where X = pairs of shoes)

$16X = $270,000
X = 16,875 pairs of shoes

New break-even point: $38X = $24X + ($270,000 + $24,000)


$14X = $294,000
X = 21,000 pairs of shoes

(b) Current margin of safety ratio =

= 16% (rounded)

New margin of safety ratio =

= 13% (rounded)

(c) BARGAIN SHOE STORE


CVP Income Statement

Current New
Sales (20,000 X $40) $800,0 $912,00 (24,000 X
Variable expenses (20,000 X 00 0 $38)
$24) 480,0 576,0 (24,000 X
Contribution margin 00 00 $24)
Fixed expenses    
Net income 320,00 336,00
0 0
270,0
00 294,00

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-43
$ 0
50,000 $
42,000

The proposed changes will raise the break-even point 4,125


units. This is a significant increase. Margin of safety is 3%
lower and net income is $8,000 lower. The recommendation is
to not accept the proposed changes.

5-44 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
PROBLEM 5-5A

(a) (1)
Current Year
Sales $1,500,000

Variable costs
Direct materials 511,000
Direct labor 290,000
Manufacturing overhead ($350,000 245,000
X .70) 100,000
Selling expenses ($250,000 X .40) 54,000
Administrative expenses ($270,000 1,200,000
X .20) $ 300,000
Total variable costs
Contribution margin

Current Year Projected


Year
Sales $1,500,000 X 1.1 $1,650,000

Variable costs
Direct materials 511,000 X 1.1 562,100
Direct labor 290,000 X 1.1 319,000
Manufacturing 245,000 X 1.1 269,500
overhead 100,000 X 1.1 110,000
Selling expenses 54,000 X 1.1 59,400
Administrative 1,200,000 X 1.1 1,320,000
expenses $ 300,000 X 1.1 $ 330,000
Total variable
costs
Contribution margin

(2)
Fixed Costs Current Projected
Year year
Manufacturing overhead ($350,000 $105,000 $105,000
X .30) 150,000 150,000

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-45
Selling expenses ($250,000 X .60) 216,000 216,000
Administrative expenses ($270,000 $471,000 $471,000
X .80)
Total fixed costs

5-46 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
PROBLEM 5-5A (Continued)

(b) Unit selling price = $1,500,000 ÷ 100,000 = $15


Unit variable cost = $1,200,000 ÷ 100,000 = $12
Unit contribution margin = $15 – $12 = $3
Contribution margin ratio = $3 ÷ $15 = .20

Break-even point in = Fixed ÷ Unit contribution


units costs margin
157,000 units = $471,000 ÷ $3

Break-even point in = Fixed ÷ Contribution margin


dollars costs ratio
$2,355,000 = $471,000 ÷ .20

(c) Sales dollars


required = (Fixed + Target net ÷ Contribution margin
for costs income) ratio
target net
income
$3,355,000 = ($471,000 + $200,000) ÷ .20

(d) Margin of = (Expected – Break-even ÷ Expected


safety sales sales) sales
ratio
29.8% = ($3,355,000 – $2,355,000) ÷ $3,355,000

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-47
PROBLEM 5-6A

(a) 1. Let variable selling and administrative expenses = VSA


Sales – Variable cost of goods sold – VSA = Contribution
Margin
$1,200,000 – ($400,000 + $500,000 + $50,000 + VSA) =
$180,000
VSA = $70,000

2. Let fixed manufacturing overhead = FMO


Sales – Variable cost of goods sold – FMO = Gross profit
$1,200,000 – ($400,000 + $500,000 + $50,000 + FMO) =
$180,000
FMO = $70,000

3. Let fixed selling and administrative expenses = FSA

Contribution margin ratio = $180,000 ÷ $1,200,000 = 15%


Contribution margin at break-even = $1,300,000 X 15% =
$195,000

At break-even, Contribution margin = Fixed costs (FSA +


FMO)
$195,000 = FSA + $70,000
FSA = $125,000

(b) Incremental sales = $1,200,000 X 25% = $300,000


Incremental contribution margin = $300,000 X 15% = $45,000

The maximum increased advertising expenditure would be


equal to
the incremental contribution margin earned on the increased
sales, which is $45,000. The other fixed costs are irrelevant

5-48 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
to this decision, because they would be incurred whether or
not the advertising expenditure is increased.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-49
PROBLEM 5-1B

(a Variable costs (per haircut) Fixed costs (per month)


)
Barbers’ commission $3.00 Barbers’ salaries $7,500*
Rent .60 Rent   
Barber supplies   .40 700
Total variable $4.00 Depreciation    400
Utilities    300
Advertising 100
Total fixed $9,000
*($1,500 X 3) + $3,000
(b $10X = $4X + $9,000 1,500 haircuts X $10 =
)  $6X = $9,000 $15,000
   X = 1,500 haircuts
DOLLARS (000)

Break-even
(c) 18  Sales Line
Point

15  Total Cost
Line

12

 9  Fixed Cost
Line
 6

 3

300 600 900 1,2001,5001,800

5-50 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
Number of Haircuts

(d) Net income = $18,000 – [($4.00 X 1,800) + $9,000]


= $1,800

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-51
PROBLEM 5-2B

(a) ALL FRUTE COMPANY


CVP Income Statement (Estimated)
For the Year Ending December 31, 2014

Sales............................................. $2,500,000
Variable expenses
Cost of goods sold.................. $1,080,000 (1)
Selling expenses.....................   80,000
Administrative expenses........ 40,000
Total variable expenses. . . 1,200,000
Contribution margin......................   1,300,000
Fixed expenses
Cost of goods sold..................    380,000
Selling expenses.....................    250,000
Administrative expenses........ 150,000
Total fixed expenses........ 780,000
Net income.................................... $  520,000

(1) Direct materials $360,000 + direct labor $450,000 + variable


manufacturing overhead $270,000.

(b) Variable costs = 48% of sales ($1,200,000 ÷ $2,500,000) or


$.24 per bottle ($.50 X 48%). Total fixed costs = $780,000.

1. $.50X = $.24X + $780,000


$.26X = $780,000
    X = 3,000,000 units (breakeven)

2. 3,000,000 X $.50 = $1,500,000

(c) Contribution margin ratio = ($.50 – $.24) ÷ $.50


= 52%

Margin of safety ratio = ($2,500,000 – $1,500,000) ÷


$2,500,000
= 40%

5-52 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
X=
$
7
8
0
,.5
+
$
6
2
4
,0
(d) Required sales

= $2,700,000

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-53
$
8
4
0
,.3
5
$
84
0
,$
.6
0
,.3
PROBLEM 5-3B

(a) Sales were $1,800,000 and variable expenses were


$1,170,000, which means contribution margin was $630,000
and CM ratio was 35%. Fixed expenses were $840,000.
Therefore, the breakeven point in dollars is:

= $2,400,000

(b) 1. The effect of this alternative is to increase the selling


price per unit to $37.50 ($30 X 125%). Total sales become
$2,250,000 (60,000 X $37.50). Thus, the contribution
margin ratio changes to 48% [($2,250,000 – $1,170,000) ÷
$2,250,000]. The new breakeven point is:

= $1,750,000

2. The effects of this alternative are to change total fixed


costs to $660,000 ($840,000 – $180,000) and to change the
contribution margin to .30 [($1,800,000 – $1,170,000 –
$90,000) ÷ $1,800,000]. The new breakeven point is:

= $2,200,000

3. The effects of this alternative are: (1) variable and fixed


cost of goods sold become $675,000 each, (2) total
variable costs become $915,000 ($675,000 + $125,000 +
$115,000), and (3) total fixed costs are $1,095,000
($675,000 + $355,000 + $65,000). The new breakeven
point is:
  X = ($915,000 ÷ $1,800,000)X + $1,095,000
  X = .51X + $1,095,000
.49X = $1,095,000
  X = $2,234,694 (rounded)

5-54 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
Alternative 1 is the recommended course of action using
breakeven analysis because it has the lowest breakeven
point.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-55
(4
2
0
,4
X$
)7
(0
2 3
0

(
1
2
,*5
X
$
7,
0
X
$
3
0
)
3
)6
7
PROBLEM 5-4B

(a) Current break-even point: $30X = $12X + $216,000


(where X = pairs of shoes)

$18X = $216,000
   X = 12,000 pairs of shoes

New break-even point: $27X = $12X + ($216,000 + $18,000)


$15X = $234,000
   X = 15,600 pairs of shoes

(b) Current margin of safety ratio =

= 40%

New margin of safety ratio =

= 35%

*$30 X $90

(c) COSTLESS SHOE STORE


CVP Income Statement

Current New
Sales (20,000 X $30) $600,0 $648,0 (24,000 X
Variable expenses (20,000 X 00 00 $27)
$12) 240,0 288,0 (24,000 X
Contribution margin 00 00 $12)
Fixed expenses    
Net income 360,00 360,00
0 0
216,0 234,0

5-56 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
00 00
$144,0 $126,00
00 0

No, the changes should not be made because net income will
be lower than the net income currently earned. In addition,
the break-even point would be higher by 3,600 units and the
margin of safety ratio would decrease from 40% to 35%.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-57
PROBLEM 5-5B

(a) (1)
Current Year
Sales $1,800,00
0
Variable costs
Direct materials
Direct labor 456,000
Manufacturing overhead ($480,000 X . 250,000
40) 192,000
Selling expenses ($400,000 X .30) 120,000
Administrative expenses ($484,000 X . 242,00
50) 0
Total variable costs 1,260,00
Contribution margin 0
$
540,000

Current Projected
Year Year
Sales $1,800,00 X 1.2 $2,160,000
0
Variable costs
Direct materials X 1.2 547,200
Direct labor 456,000 X 1.2 300,000
Manufacturing 250,000 X 1.2 230,400
overhead 192,000 X 1.2 144,000
Selling expenses 120,000 X 1.2 290,400
Administrative 242,00 X 1.2 1,512,000
expenses 0 X 1.2 $ 648,000
Total variable costs 1,260,00
Contribution margin 0
$
540,000

(2) Current Projected


Fixed Costs Year Year

5-58 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
Manufacturing overhead ($480,000 $288,000 $288,000
X .60) 280,000 280,000
Selling expenses ($400,000 X .70) 242,000 242,000
Administrative expenses ($484,000 $810,000 $810,000
X .50)
Total fixed costs

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-59
PROBLEM 5-5B (Continued)

(b) Unit selling price = $1,800,000 ÷ 100,000 = $18.00


Unit variable cost = $1,260,000 ÷ 100,000 = $12.60
Unit contribution margin = $18.00 – $12.60 = $5.40
Contribution margin ratio = $5.40 ÷ $18.00 = .30

Break-even point in = Fixed ÷ Unit contribution


units costs margin
150,000 units = $810,000 ÷ $5.40

Break-even point in = Fixed ÷ Contribution margin


dollars costs ratio
$2,700,000 = $810,000 ÷ .30

(c) Sales dollars


required for = (Fixed + Target net ÷ Contribution margin ratio
costs income)
target net income
$3,410,000 = ($810,000 + $213,000) ÷ .30

(d) Margin of = (Expected – Break-even ÷ Expected


safety sales sales) sales
ratio
21*% = ($3,410,000 – $2,700,000) ÷ 3,410,000
*(Rounded)

(e) (1)

5-60 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
Sales $1,800,000

Variable costs
Direct materials 456,000
Direct labor ($250,000 – $100,000) 150,000
Manufacturing overhead ($480,000 X . 48,000
10) 320,000
Selling expenses ($400,000 X .80) 242,000
Administrative expenses ($484,000 X . 1,216,000
50) $ 584,000
Total variable costs
Contribution margin

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-61
PROBLEM 5-5B (Continued)

(2) Contribution margin ratio = $584,000 ÷ $1,800,000 = .32


(Rounded)

(3) Break-even point in dollars = $754,000 ÷ .32 = $2,356,250

Fixed costs
Manufacturing overhead ($480,000 X . $432,000
90) 80,000
Selling expenses ($400,000 X .20) 242,000
Administrative expenses ($484,000 X . $754,000
50)
Total fixed costs

The break-even point in dollars declined from $2,700,000 to


$2,356,250. This means that overall the company’s risk has
declined because it doesn’t have to generate as much in
sales. The two changes actually had opposing effects on the
break-even point. By changing to a more commission based
approach to compensate its sales staff, the company reduced
its fixed costs, and therefore reduced its break-even point. In
contrast, the purchase of the new equipment increased the
company’s fixed costs (by increasing its equipment
depreciation) and reduced its variable direct labor cost, both
of which would increase the break-even point.

5-62 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
PROBLEM 5-6B

(a) 1. Let variable selling and administrative expenses = VSA


Sales – Variable cost of goods sold – VSA = Contribution
Margin
$2,000,000 – ($600,000 + $700,000 + $200,000 + VSA) =
$150,000
VSA = $350,000

2. Let fixed manufacturing overhead = FMO


Sales – Variable cost of goods sold – FMO = Gross profit
$2,000,000 – ($600,000 + $700,000 + $200,000 + FMO) =
$400,000
FMO = $100,000

3. Let fixed selling and administrative expenses = FSA

Contribution margin ratio = $150,000 ÷ $2,000,000 =


7.50%
Contribution margin at break-even = $2,400,000 X 7.50% =
$180,000

At break-even, Contribution margin = Fixed costs (FSA +


FMO)
$180,000 = FSA + $100,000
FSA = $80,000

(b) Incremental sales = $2,000,000 X 15% = $300,000


Incremental contribution margin = $300,000 X 7.50% =
$22,500

The maximum increased advertising expenditure would be


equal to
the incremental contribution margin earned on the increased

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-63
sales, which is $22,500. The other fixed costs are irrelevant
to this decision, because they would be incurred whether or
not the advertising expenditure is increased.

5-64 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
BYP 5-1 DECISION-MAKING AT CURRENT DESIGNS

(a) $250 + $100 + $170 + $420 + $400 = $1,340 total variable


costs

(b) Contribution margin per unit = $2,000 – $1,340 = $660

(c) $359,700* ÷ $660 = 545 units


*$119,700 ÷ $240,000

(d) ($359,700 + $270,600) ÷ $660 = 955 units

(e) Actual (expected) sales = $2,000 X 1,000 = $2,000,000

Break-even sales = $2,000 X 545 = $1,090,000

Margin of safety in dollars = $2,000,000 – $1,090,000


= $910,000

Margin of safety ratio = $910,000 ÷ $2,000,000


= 45.5%

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-65
BYP 5-2 DECISION-MAKING ACROSS THE ORGANIZATION

(a)
(1) Capital-Intensive (2) Labor-Intensive
Fixed manufacturing costs Fixed manufacturing costs
$2,524,000 $1,550,000
Incremental selling expenses Incremental selling expenses
502,000 502,000
Total fixed costs $3,026,000 Total fixed costs $2,052,000

Selling price $32.00 Selling price $32.00


Variable costs Variable costs
Direct materials $5.00 Direct materials $5.50
Direct labor  6.00 Direct labor  8.00
Variable overhead  3.00 Variable overhead  4.50
Selling expenses  2.00  16.00 Selling expenses  2.00  20.00
Contribution margin $16.00 Contribution margin $12.00

Total fixed costs (1) $3,026,000 Total fixed costs (1) $2,052,000

Contribution margin per unit (2) Contribution margin per unit (2)
$16.00 $12.00

Break-even in units (1) ÷ (2) 189,125 Break-even in units (1) ÷ (2) 171,000

(b) Creative Ideas Company would be indifferent between the two


manufacturing methods at the volume (X) where total costs
are equal.

$16X + $3,026,000 = $20X + $2,052,000


$4X = $974,000
X = 243,500 units

(c) Creative Ideas should employ the capital-intensive


manufacturing method if annual sales are expected to exceed
243,500 units and the labor-intensive manufacturing method if
annual sales are not expected to exceed 243,500 units. The
labor-intensive method is more profitable for sales up to

5-66 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
243,500 units because the fixed costs are lower. The capital-
intensive method is more profitable for sales above 243,500
units because its contribution margin is higher.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-67
BYP 5-3 MANAGERIAL ANALYSIS

(a) The variable costs per unit are:


Cost of goods sold ($600,000 ÷ 240,000)........ $2.50
Selling expenses ($117,600 ÷ 240,000)............   .49
Administrative expenses ($60,000 ÷ 240,000). .25
Total........................................................... $3.24
Fixed costs are:
Cost of goods sold ($800,000 X .25)................ $200,000
Selling expenses ($280,000 X .58)................... 162,400
Administrative expenses ($150,000 X .60)...... 90,000
$452,400

The break-even points are:


     X = ($3.24 ÷ $5.00) X + $452,400
     X = .65X + $452,400
  .35X = $452,400
     X = $1,292,571 (rounded)
$5.00X = $3.24X + $452,400
$1.76X = $452,400
   X = 257,045 units (rounded)

(b) Variable unit cost of goods sold = $2.75


  ($600,000 ÷ 240,000 = $2.50; $2.50 + $.25)
Sales volume = 300,000 units (240,000 X 125%)
Total sales = 300,000 X $5.25 = $1,575,000
Net income computation:
Sales............................................. $1,575,000
Variable expenses
Cost of goods sold
  (300,000 X $2.75)................ $825,000
Selling expenses
  (300,000 X $.49).................. 147,000
Administrative expenses
  (300,000 X $.25).................. 75,000
Total variable expenses. . . 1,047,000
Contribution margin......................    528,000

5-68 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
BYP 5-3 (Continued)

Fixed expenses
Cost of goods sold.................. $200,000
Selling expenses.....................  162,400
Administrative expenses........ 90,000
Total fixed expenses........ 452,400
Net income.................................... $   75,600

  X = ($1,047,000 ÷ $1,575,000)X + $452,400


  X = .66X + $452,400
.34X = $452,400
  X = $1,330,588 (rounded)

Profits and the break-even point would both increase.

(c) Sales [384,000 (1) X ($5.00 – $.25)].... $1,824,000


Variable expenses
Cost of goods sold
  (384,000 X $2.50)....................... $960,000
Selling expenses (384,000 X $.59)  226,560
Administrative expenses
  (384,000 X $.25) ........................ 96,000
Total variable expenses.......... 1,282,560
Contribution margin............................    541,440
Fixed expenses
Cost of goods sold........................ $200,000
Selling expenses
  ($162,400 + $40,000).................  202,400
Administrative expenses.............. 90,000
Total fixed expenses............... 492,400
Net income.......................................... $   49,040
(1) Sales volume = 240,000 X 160% = 384,000
X = ($1,282,560 ÷ $1,824,000)X + $492,400
X = .70X + $492,400
.30X = $492,400
X = $1,641,333
Profits and the break-even point would both increase.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-69
(d) Peri’s plan should be accepted. It produces a higher net
income and
a lower break-even point than Paul’s plan.

5-70 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
BYP 5-4 REAL-WORLD FOCUS

(a) Sweeteners and packaging are a variable cost to Coca-Cola


because their use is directly proportional to the amount of
product produced. If the unit cost of a variable cost item
increases, the contribution margin will decline. This will lead
to a decline in net income unless the company can increase its
selling price, increase the number of units it sells, or reduce
other costs.

(b) This description makes the marketing expenditures sound


like they are a variable cost, since it suggests that they vary
with the amount of units sold. However, unlike variable costs,
the relationship of marketing costs is not directly proportional
to sales, since other factors also influence units sold. Thus, it
is not a pure variable cost. However, it is also not a fixed
cost, in that there usually is a relationship between
marketing expenditures and sales. For CVP purposes, it might
best be handled as a mixed cost, having both a fixed and
variable component.

(c) The first measure, gallon shipments of concentrates and


syrups, is the activity index, since it best reflects the
company’s production and sales activity at the wholesale
level, its primary line of business. The second measure, unit
cases of finished product, indicates the amount of activity by
Coke’s primary customers, the bottlers. Coke also keeps
track of this since it provides information about what is
happening at the retail level.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-71
BYP 5-5 REAL-WORLD FOCUS

(a) Barnes and Noble has 1,362 stores with a total of 18.8 million
square feet. That is a huge investment in fixed costs that
have very little value in an e-book environment.

(b) Barnes and Noble’s big advantage (which enabled it to put


lots of small independent book sellers out of business), was
that each of its superstores had 150,000 books in stock.
However, that is no longer as impressive when you consider
that booksellers’ websites now give you access to millions of
e-book titles which can be downloaded directly to e-readers.

(c) The authors say that the arrival of Apple’s iPad has huge
implications for e-books. ITunes has more than 125 million
customers. They represent a very wide potential audience for
e-books.

(d) Barnes and Nobel earns about $12.50 on a $25 hardcover


book. The same book, as an e-book, would sell for $12.99 and
Barnes and Noble would earn $3.90. Obviously they can’t
afford this decline unless they can dramatically reduce their
fixed costs.

(e) Barnes and Noble was one of the first companies to have an
e-reader, called the Rocket e-book. However, it abandoned its
e-reader in 2003 because sales of e-books had been very low.
Four years later Amazon introduced its Kindle e-reader, which
has been hugely popular. A second mistake was that Barnes
and Noble was very slow to upgrade its website to encourage
the sale of e-books. Again, Amazon was more than happy to fill
the void.

5-72 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
BYP 5-6 COMMUNICATION ACTIVITY

To: My Roommate

From: Your Roommate

Subject: Cost-Volume-Profit Questions

In response to your request for help, I provide you the following:

(a) The mathematical formula for break-even sales is:

Break-even Sales = Variable Costs + Fixed Costs

Break-even sales in dollars is found by expressing variable


costs as a percentage of unit selling price. For example, if the
percentage is 70%, the break-even formula becomes X = .70X +
Fixed Costs. The answer will be in sales dollars.

Break-even sales in units is found by using unit selling price


and unit variable costs in the formula. For example, if the
selling price is $300 and variable costs are $210, the break-
even formula becomes $300X = $210X + Fixed Costs. The
answer will be in sales units.

(b) The formulas for contribution margin per unit and


contribution margin ratio differ as shown below:

Unit Selling Price – Unit Variable Costs = Contribution Margin


per Unit

Contribution Margin per Unit ÷ Unit Selling Price = Contribution


Margin Ratio

You can see that CM per Unit is used in computing the CM


ratio.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-73
(c) When contribution margin is used to determine break-even
sales, total fixed costs are divided by either the contribution
margin ratio or contribution margin per unit. Using the CM
ratio results in determining the break-even point in dollars.
Using CM per unit results in determining the break-even point
in units.

5-74 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
BYP 5-6 (Continued)

The formula for determining break-even sales in dollars is:

Fixed Costs ÷ Contribution Margin Ratio = Break-even Sales


in Dollars

The formula for determining break-even sales in units is:

Fixed Costs ÷ Contribution Margin per Unit = Break-even


Sales in Units

I hope this memo answers your questions.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-75
BYP 5-7 ETHICS CASE

(a) The stakeholders in this situation are:

 Scott Bestor, accountant of Westfield Company.


 The dislocated personnel of Westfield.
 The senior management who made the decision.

(b) Scott is hiding an error and is knowingly deceiving the


company’s management with inaccurate data.

(c) Scott’s alternatives are:

 Keep quiet.
 Confess his mistake to management.

The students’ recommendations should recognize the


practical aspects of the situation but they should be
idealistic and ethical. If the students can’t be totally ethical
when really nothing is at stake, how can they expect to be
ethical under real-world pressures?

5-76 Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only)
BYP 5-8 ALL ABOUT YOU

(a) The variable gasoline cost of going one mile in the hybrid car
would be $0.09 ($3.60/40). The variable gasoline cost of
going one mile in the traditional car would be $0.12
($3.60/30).

(b) The savings per mile of driving the hybrid vehicle would be
$0.03 ($0.12 – $0.09).

(c) In order to break even on your investment, you would need to


drive 150,000 miles. This is determined by dividing the
additional fixed cost of $4,500 by the cost savings per mile
of $0.03.

(d) There are many other factors that you would want to
consider in your analysis. For example, do the vehicles differ
in their expected repair bills, insurance costs, licensing fees,
or ultimate resale value. Also, some states and some
employers offer rebates for the purchase of hybrid vehicles.
In addition, your decision might be influenced by non-financial
factors, such as a desire to reduce emissions.

Copyright © 2012 John Wiley & Sons, Inc.   Weygandt, Managerial Accounting, 6/e, Solutions Manual   (For
Instructor Use Only) 5-77

Você também pode gostar