# CVP Analysis

Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable costs are high, totaling $15 per ball, of which 60% is direct labor cost. Last year, the company sold 30,000 of these balls, with the following results:

Sales (30,000 balls)............................................... $750,000

Variable expenses.................................................. 450,000

Contribution margin................................................ 300,000

Fixed expenses ..................................................... 210,000

Net operation income............................................. 90,000

Required:

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

2. Due to an increase in labor rates, the company estimates that variable costs will increase by $3 per ball next year. If this change takes place and the selling price per ball remains constant at $25, what will be the new CM ratio and break-even point in balls?

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

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

5. Refer to the original data. The company is discussing the construction of a new, automated manufacturing plant. The new plant would slash variable costs per ball by 40%, but it would cause fixed costs per year to double. If the new plant is built, what would be the company's new CM ratio and new break-even point in balls?

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

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

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

c. If you were a member of top management, would you have been in favor of constructing the new plant? Explain

#### Solution Preview

Please refer attached file for complete solution. Expressions typed with the help of equation writer are missing here.

Per unit

Sales 750,000.00 25

Variable Expenses 450,000.00 15

Contribution Margin 300,000.00 10

Fixed Expanses 210,000.00

Net operating income 90,000.00

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

a)

Contribution Margin=300,000.00

Sales=750,000.00

CM Ratio=Contribution Margin/Sales=0.40

Per Unit price=P=25

Per Unit Variable Cost=V=15

Fixed Expanses=F=210000

BEP=F/(P-V)=21000 Units

b) DOL

Current Output=Q=30000

2. Due to an increase in labor rates, the company estimates that ...

#### Solution Summary

Solution describes the steps to calculate BEP, CM Ratio and degree of operating leverage. It also discusses the effects of policy changes on profitability.