Question

Feather Friends, Incorporated, distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $200,000 per year. Its operating results for last year were as follows:

Feather Friends, Incorporated, distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $200,000 per year. Its operating results for last year were as follows:


MA help 2.PNG


Required:

Answer each question independently based on the original data:

 

1. What is the product's CM ratio?

2. Use the CM ratio to determine the break-even point in dollar sales.

3. Assume this year’s unit sales and total sales increase by 49,000 units and $3,920,000, respectively. If the fixed expenses do not change, how much will net operating income increase?

 

4-a. What is the degree of operating leverage based on last year's sales?

4-b. Assume the president expects this year's unit sales to increase by 10%. Using the degree of operating leverage from last year, what percentage increase in net operating income will the company realize this year?

 

5. The sales manager is convinced that a 11% reduction in the selling price, combined with a $78,000 increase in advertising, would increase this year's unit sales by 25%.

a. If the sales manager is right, what would be this year's net operating income if his ideas are implemented?

b. If the sales manager's ideas are implemented, how much will net operating income increase or decrease over last year?

 

6. The president does not want to change the selling price. Instead, he wants to increase the sales commission by $2.30 per unit. He thinks that this move, combined with some increase in advertising, would increase this year's unit sales by 25%. How much could the president increase this year's advertising expense and still earn the same $760,000 net operating income as last year?



3 0
Add a comment Improve this question
✔ Recommended Answer
Answer #1

1)

contribution margin ratio = contribution margin per unit ÷ sales price per unit

= [960000÷1920000/80] ÷ 80

= 40 ÷ 80

= 0.5 or 50%

2)

break even points (dollar sales ) =fixed cost ÷ contribution margin ratio

= $ 200000 ÷ 50%

= $ 400000

3)

if the sales increase by 56000 units or $ 4480000

increase in operating income = increase in sales * contribution margin ratio

= $ 4480000 * 50%

= $ 2240000

4)a)

Degree of operating leverage = contribution margin ÷ operating income

= 960000 ÷ 760000

= 1.2631578947368421052631578947368 or 1.26 approx

4)b)

% increase in operating income = % increase in sales * operating leverage

= 14 % * 1.2631578947368421052631578947368

= 17.684210526315789473684210526315 % or 17.68 % approx

5)

 a) Computation of net operating income:

         Sales units = Sales ÷ Unit selling price = = $1,920,000 ÷ $80 = 24,000 units                           

         Revised sales units = 24,000 + (24,000 * 25%) = 30,000 units

         Revised unit selling price = $80 – ($80 * 15%) = $68 per unit

Sales (30,000 units * $68)

$2,040,000

Less: Variable exps (30,000 * $40)

1,200,000

Contribution margin (CM)

840,000

Less: Fixed costs ($200,000 + $60,000)

260,000

Net operating income

$580,000

   b) Last year operating income was $760,000 and based on the suggestion of sales manager current year net operating income would be $580,000. So if the sales manager's ideas are implemented, net operating income will be reduced by $180,000.


6)

Sales (30,000 units * $80)

$2,400,000

Less: Variable exps [30,000 units * ($40 + $1.80)]

1,254,000

CM

$1,146,000


      Net operating income = CM – Fixed costs

                $760,000 = $1,146,000 – ($200,000 + Incremental advertising exps)

      Incremental Advertising exps = $186,000

     

       Therefore, advertising exps. can be increased by $186,000 so that the net operating income remains at $760,000 as last year.

answered by: Habitat
Add a comment
Answer #2

SOLUTION :


1.


Sale price per unit, P                  = $80

Variable cost per unit , VC         = $40 

=> CM per unit (UCM) = 80 - 40  = $40


CM ratio 

= UCM/P = 40/80      

= 0.5 (ANSWER)


2.


Fixed costs, FC = $200000


BEP in dollars sales 

= FC / CM ratio 

= 200000/0.5 

= 400000 ($) (ANSWER)


3.


Present sales = 1920000 ($)

It is quite above the BEP sales. 

So any further increase in sales will result in increase of TCM.

The entire increase in. TCM will go to increase in operating income.


So, 


Increase in operating income  

= Increase in TCM       

(since FC is already covered by present sales volume)

= Increase in sales * CM ratio

= 3920000 * 0.5 

= 1960000 ($) (NSWER).


4 a.


DOL (based on last year’s sales) 

= TCM / Operating income

= 960000 / 760000

= 1.263 (ANSWER)


4 b.


% increase in OI 

= % increase in sales * DOL 

= 10% * 1.263 

=  12.63% (ANSWER).


5.


a.


New CM 

= New sales - last year’s VC 

= 1920000*1.25*(1 - 0.11)* - 960000*1.25

= 936000 ($)

New FC = 200000 + 78000 = 278000 )$)


Net OI 

= New CM  - New FC 

= 936000 - 278000  

= 658000 ($) (ANSWER).


b.


% change in OI 

= (New OI - Previous OI) / Previous OI  *100

= (658000 - 760000)/760000 *100

= - 13.42% (decrease of OI)  (ANSWER).



6.


New CM 

= New sales - New VC 

= 1920000*1.25 - (1920000*1.25/80 * (40+2.30))

= 1131000 ($)


New FC = 200000 + Advt. expenses increase, A)


New OI = 1131000 - (200000 + A)

=> 760000 = 931000 - A


=> A = increase of Advt. expense 

= 9310000 - 760000 

= 171000 ($) (ANSWER).






answered by: Tulsiram Garg
Add a comment
Answer #3
Req 1Product CM Ratio50.00%









Note 1:




CM Ratio = Contribution margin / sales




Contribution margin              960,000



Divided by sales           1,920,000



CM Ratio50.00%








Req 2Break Even points in sales dollar              400,000









Note 2:




Break Even points in sales dollar = Fixed expense/CM Ratio




Fixed expenses              200,000



Divided by CM Ratio50.00%



Break Even points in sales dollar              400,000








Req 3Net Operating Income Increase by           1,960,000









Note 3:




Effect on income = change in sales * CM Ratio




Increase in sales           3,920,000



Multiply by CM Ratio50%



Net Operating Income Increase by           1,960,000








Req 4-aDegree of Operating Leverage                       1.26



Note 4:




Operating Leverage = Contribution margin/ Net Income




Contribution Margin              960,000



Divided by Net Income              760,000



Degree of Operating Leverage                       1.26








Req 4-bNet Operating Income(NOI) increase by12.60%



Note 5:




Change in NOI = %age change in sales * operating leverage




%age change in sales10%



Multiply by operating leverage                       1.26



Net Operating Income(NOI) increase by12.60%








Req 5-aContribution Income   statement


 Last Year Proposed


                 24,000 Units               30,000 Units 


Total Per Unit Total Per Unit 

Sales           1,920,000                         80.00        2,136,000                 71.20

Less: Variable expense              960,000                         40.00        1,200,000                 40.00

Contribution margin              960,000                         40.00            936,000                 31.20

Fixed expenses              200,000
            278,000

Net Income              760,000
            658,000






Req 5-bNet Operating Income Decrease by            (102,000)








Req 6The amount by which advertising can be increased              171,000









Note6:




Contribution margin per unit (Last year)                   40.00



Less: increase in sales comm                     (2.30)



Prposed contribution margin                   37.70



Multiplied by proposed sales after increase                 30,000



Proposed total contribution margin           1,131,000



Less: Fixed expenses            (200,000)



Less: Target Income            (760,000)



The amount by which advertising can be increased              171,000



source: managerial accounting
answered by: anonymous
Add a comment
Know the answer?
Add Answer to:
Feather Friends, Incorporated, distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $200,000 per year. Its operating results for last year were as follows:
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $180,000 per year. Its operating results for last year were as follows: Sales $ 2,000,000 Variable expenses 1,000,000 Contribution margin 1,000,000 Fixed expenses 180,000 Net operating income $ 820,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point...

  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $180,000 per year. Its operating results for last year were as follows: Sales $ 2,160,000 Variable expenses 1,080,000 Contribution margin 1,080,000 Fixed expenses 180,000 Net operating income $ 900,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point...

  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $200,000 per year. Its operating results for last year were as follows: Sales $ 2,080,000 Variable expenses 1,040,000 Contribution margin 1,040,000 Fixed expenses 200,000 Net operating income $ 840,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point...

  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $200,000 per year. Its operating results for last year were as follows: Sales Variable expenses Contribution margin Fixed expenses Net operating income $ 1,920,000 960,000 960,000 200,000 $ 760,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point...

  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $200,000 per year. Its operating results for last year were as follows: Sales Variable expenses Contribution margin Fixed expenses Net operating income $2,160,000 1,080,000 1,080,000 200,000 $ 880,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point in...

  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $180,000 per year. Its operating results for last year were as follows: Sales $ 2,160,000 Variable expenses 1,080,000 Contribution margin 1,080,000 Fixed expenses 180,000 Net operating income $ 900,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point...

  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $180,000 per year. Its operating results for last year were as follows: Sales $ 2,080,000 Variable expenses 1,040,000 Contribution margin 1,040,000 Fixed expenses 180,000 Net operating income $ 860,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point...

  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $180,000 per year. Its operating results for last year were as follows: Sales $ 2,160,000 Variable expenses 1,080,000 Contribution margin 1,080,000 Fixed expenses 180,000 Net operating income $ 900,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point...

  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $180,000 per year. Its operating results for last year were as follows: Sales Variable expenses Contribution margin Fixed expenses Net operating income $ 2,160,000 1,080,000 1,080,000 180,000 $ 900,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point...

  • Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses...

    Feather Friends, Inc., distributes a high-quality wooden birdhouse that sells for $80 per unit. Variable expenses are $40.00 per unit, and fixed expenses total $160,000 per year. Its operating results for last year were as follows: Sales $ 2,080,000 Variable expenses 1,040,000 Contribution margin 1,040,000 Fixed expenses 160,000 Net operating income $ 880,000 Required: Answer each question independently based on the original data: 1. What is the product's CM ratio? 2. Use the CM ratio to determine the break-even point...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT