Escolar Documentos
Profissional Documentos
Cultura Documentos
Cost-Volume-Profit
Brief A B
Learning Objectives Questions Exercises Do It! Exercises Problems Problems
2. Explain the 4, 5 2 2
significance
of the relevant range.
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.
Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only) 5-1
ASSIGNMENT CHARACTERISTICS TABLE
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.
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
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)
+
$ 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%
= $750,000
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
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
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
5-10 Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only)
BRIEF EXERCISE 5-5
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
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
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
5-12 Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only)
BRIEF EXERCISE 5-12
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
DO IT! 5-2
DO IT! 5-3
(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
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)
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
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)
$
4
,9
0
–$
2
,7
5
0
$
2
,
4
0
rent within this range.
3
(c) Variable cost per unit
*Any costs and units within the relevant range could have
been used to calculate the same unit cost of $3.
EXERCISE 5-3
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
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
Machine Hours
EXERCISE 5-4
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
Total cost
Less: Variable
costs
$.50
$.50
8,000 X
3,500 X
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
$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
Utilities:
Variable cost to produce 3,000 units = $2,100 – $300
= $1,800
Maintenance:
Variable cost to produce 3,000 units = $1,100 – $200
= $900
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
$
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
EXERCISE 5-10
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
$20,00
Break-even point in fares = 0 = 800 fares
$25
EXERCISE 5-12
= $1.60
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
Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only) 5-31
EXERCISE 5-12 (Continued)
EXERCISE 5-13
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
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
(rounded)
(c)
*$210,000 + $52,000 = $262,000
= 13,000 units
= 13,867 units
X = $154
EXERCISE 5-15
5-34 Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only)
DOLLARS (000)
EXERCISE 5-16
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
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
15 Total Cost
Break-even Line
Point
12
9
Fixed Cost
6 Line
3
5-38 Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only)
Number of Haircuts
Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only) 5-39
PROBLEM 5-2A
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
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
= $2,093,023 (rounded)
= $3,000,000
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
$16X = $270,000
X = 16,875 pairs of shoes
= 16% (rounded)
= 13% (rounded)
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
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
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)
Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only) 5-47
PROBLEM 5-6A
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
Break-even
(c) 18 Sales Line
Point
15 Total Cost
Line
12
9 Fixed Cost
Line
6
3
5-50 Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only)
Number of Haircuts
Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only) 5-51
PROBLEM 5-2B
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
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
= $2,400,000
= $1,750,000
= $2,200,000
5-54 Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only)
Alternative 1 is the recommended course of action using
breakeven analysis because it has the lowest breakeven
point.
Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only) 5-55
(4
2
0
,4
X$
)7
(0
2 3
0
–
(
1
2
,*5
X
$
7,
0
X
$
3
0
)
3
)6
7
PROBLEM 5-4B
$18X = $216,000
X = 12,000 pairs of shoes
= 40%
= 35%
*$30 X $90
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
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)
(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)
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
5-62 Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only)
PROBLEM 5-6B
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
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
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
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
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
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
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.
(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.
(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
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)
Copyright © 2012 John Wiley & Sons, Inc. Weygandt, Managerial Accounting, 6/e, Solutions Manual (For
Instructor Use Only) 5-75
BYP 5-7 ETHICS CASE
Keep quiet.
Confess his mistake to management.
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).
(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