chapter 20 cost-volume-profit analysis demonstration problems © 2016 pearson education, ltd. 20-1
TRANSCRIPT
![Page 1: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/1.jpg)
Chapter 20
Cost-Volume-Profit Analysis
Demonstration Problems
© 2016 Pearson Education, Ltd. 20-1
![Page 2: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/2.jpg)
Demonstration of E20-23
For its top managers, Jackson Company formats its income statement as follows:
JACKSON COMPANYIncome Statement
For the Month Ended April 30, 2016
Sales Revenue $ 300,000Variable Costs 135,000Contribution Margin 165,000Fixed Costs 130,000
Operating Income $ 35,000
Jackson’s relevant range is between sales of $200,000 and $450,000.
Requirements
1. Calculate the contribution margin ratio.
2. Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
© 2016 Pearson Education, Ltd. 20-2
![Page 3: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/3.jpg)
Contribution margin ratio =
Requirement 1: Calculate the contribution margin ratio.
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-3
![Page 4: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/4.jpg)
Contribution margin ratio =Contribution marginNet sales revenue
Requirement 1: Calculate the contribution margin ratio.
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-4
![Page 5: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/5.jpg)
Contribution margin ratio =Contribution marginNet sales revenue
=$165,000$300,000
Requirement 1: Calculate the contribution margin ratio.
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-5
![Page 6: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/6.jpg)
Contribution margin ratio =Contribution marginNet sales revenue
=$165,000$300,000
= 55%
Requirement 1: Calculate the contribution margin ratio.
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-6
![Page 7: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/7.jpg)
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-7
![Page 8: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/8.jpg)
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 200,000
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-8
![Page 9: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/9.jpg)
If the contribution margin ratio is 55% (that is, contribution margin is 55% of sales), then variable costs must be 45% of sales.
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 200,000
Variable Costs (45% of sales) 90,000
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-9
![Page 10: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/10.jpg)
If the contribution margin ratio is 55% (that is, contribution margin is 55% of sales), then variable costs must be 45% of sales.
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 200,000
Variable Costs (45% of sales) 90,000
Contribution Margin 110,000
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-10
![Page 11: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/11.jpg)
If the contribution margin ratio is 55% (that is, contribution margin is 55% of sales), then variable costs must be 45% of sales.
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 200,000
Variable Costs (45% of sales) 90,000
Contribution Margin 110,000
Fixed Costs 130,000
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-11
![Page 12: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/12.jpg)
If the contribution margin ratio is 55% (that is, contribution margin is 55% of sales), then variable costs must be 45% of sales.
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 200,000
Variable Costs (45% of sales) 90,000
Contribution Margin 110,000
Fixed Costs 130,000
Operating Income (Loss) $ (20,000)
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-12
![Page 13: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/13.jpg)
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 450,000
If the contribution margin ratio is 55% (that is, contribution margin is 55% of sales), then variable costs must be 45% of sales.
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-13
![Page 14: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/14.jpg)
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 450,000
Variable Costs (45% of sales) 202,500
If the contribution margin ratio is 55% (that is, contribution margin is 55% of sales), then variable costs must be 45% of sales.
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-14
![Page 15: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/15.jpg)
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 450,000
Variable Costs (45% of sales) 202,500
Contribution Margin 247,500
If the contribution margin ratio is 55% (that is, contribution margin is 55% of sales), then variable costs must be 45% of sales.
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-15
![Page 16: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/16.jpg)
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 450,000
Variable Costs (45% of sales) 202,500
Contribution Margin 247,500
Fixed Costs 130,000
If the contribution margin ratio is 55% (that is, contribution margin is 55% of sales), then variable costs must be 45% of sales.
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-16
![Page 17: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/17.jpg)
If the contribution margin ratio is 55% (that is, contribution margin is 55% of sales), then variable costs must be 45% of sales.
Requirement 2: Prepare two contribution margin income statements: one at the $200,000 sales level and one at the $450,000 sales level. (Hint: The proportion of each sales dollar that goes toward variable costs is constant within the relevant range.)
JACKSON COMPANYIncome Statement
Sales Revenue $ 450,000
Variable Costs (45% of sales) 202,500
Contribution Margin 247,500
Fixed Costs 130,000
Operating Income (Loss) $ 117,500
Demonstration of E20-23
© 2016 Pearson Education, Ltd. 20-17
![Page 18: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/18.jpg)
Demonstration of E20-38
Mack Company has a monthly target profit of $7,350. Variable costs are 65% of sales, and monthly fixed costs are $3,150.
Requirements
1. Compute the monthly margin of safety in dollars if the shop achieves its income goal.
2. Express Mack Company’s margin of safety as a percentage of target sales.
© 2016 Pearson Education, Ltd. 20-18
![Page 19: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/19.jpg)
Requirement 1: Compute the monthly margin of safety in dollars if the company achieves its income goal.
Required sales in dollars for break-even =
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-19
![Page 20: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/20.jpg)
Requirement 1: Compute the monthly margin of safety in dollars if the company achieves its income goal.
Required sales in dollars for break-even =Fixed costs + Target profitContribution margin ratio
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-20
![Page 21: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/21.jpg)
Requirement 1: Compute the monthly margin of safety in dollars if the company achieves its income goal.
If variable costs are 65% of sales, then the contribution margin ratio must be 35% of sales.
Required sales in dollars for break-even =Fixed costs + Target profitContribution margin ratio
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-21
![Page 22: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/22.jpg)
Requirement 1: Compute the monthly margin of safety in dollars if the company achieves its income goal.
If variable costs are 65% of sales, then the contribution margin ratio must be 35% of sales.
Required sales in dollars for break-even =Fixed costs + Target profitContribution margin ratio
=$3,150 + $0 35%
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-22
![Page 23: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/23.jpg)
Requirement 1: Compute the monthly margin of safety in dollars if the company achieves its income goal.
If variable costs are 65% of sales, then the contribution margin ratio must be 35% of sales.
Required sales in dollars for break-even =Fixed costs + Target profitContribution margin ratio
=$3,150 + $0 35%
= $9,000
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-23
![Page 24: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/24.jpg)
Required sales in dollars for target profit =Fixed costs + Target profitContribution margin ratio
Requirement 1: Compute the monthly margin of safety in dollars if the company achieves its income goal.
If variable costs are 65% of sales, then the contribution margin ratio must be 35% of sales.
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-24
![Page 25: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/25.jpg)
Required sales in dollars for target profit =Fixed costs + Target profitContribution margin ratio
=$3,150 + $7,350 35%
Requirement 1: Compute the monthly margin of safety in dollars if the company achieves its income goal.
If variable costs are 65% of sales, then the contribution margin ratio must be 35% of sales.
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-25
![Page 26: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/26.jpg)
Required sales in dollars for target profit =Fixed costs + Target profitContribution margin ratio
=$3,150 + $7,350 35%
= $30,000
Requirement 1: Compute the monthly margin of safety in dollars if the company achieves its income goal.
If variable costs are 65% of sales, then the contribution margin ratio must be 35% of sales.
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-26
![Page 27: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/27.jpg)
Requirement 1: Compute the monthly margin of safety in dollars if the company achieves its income goal.
Margin of safety in dollars =
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-27
![Page 28: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/28.jpg)
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
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-28
![Page 29: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/29.jpg)
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
= $30,000 – $9,000
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-29
![Page 30: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/30.jpg)
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
= $30,000 – $9,000
= $21,000
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-30
![Page 31: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/31.jpg)
Requirement 2: Express Mack Company's margin of safety as a percentage of target sales.
Margin of safety ratio =
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-31
![Page 32: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/32.jpg)
Requirement 2: Express Mack Company's margin of safety as a percentage of target sales.
Margin of safety ratio =Margin of safety in dollars Expected sales in dollars
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-32
![Page 33: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/33.jpg)
Requirement 2: Express Mack Company's margin of safety as a percentage of target sales.
Margin of safety ratio =Margin of safety in dollars Expected sales in dollars
=$21,000$30,000
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-33
![Page 34: Chapter 20 Cost-Volume-Profit Analysis Demonstration Problems © 2016 Pearson Education, Ltd. 20-1](https://reader035.vdocuments.us/reader035/viewer/2022062321/56649f2b5503460f94c46a76/html5/thumbnails/34.jpg)
Requirement 2: Express Mack Company’s margin of safety as a percentage of target sales.
Margin of safety ratio =Margin of safety in dollars Expected sales in dollars
=$21,000$30,000
= 70%
Demonstration of E20-38
© 2016 Pearson Education, Ltd. 20-34