You are on page 1of 3

M2 Cost-Volume-Profit Analysis Solutions

Practice Problem A

1.

CM

=
=

BE in units

=
=

2.

Sales in units

3,000

200 80
120
240,000
120
2,000 units

FC + P
Unit CM
240,000 + P
120
$120,000

or

Sales beyond BE x Unit CM


(3,000 2,000) x 120 = $120,000

3.

3,000 x 30
=
i.e. extra $30 CM per unit

$90,000

Practice Problem B

1.

The contribution margin per unit for x and y:


CMX

=
45 32
=
13
CMY
=
84 65
=
19
The weighted average contribution margin per unit:
=
(13 0.60) + (19 0.40)
=
15.40
Break-even point

B-E in sales dollars


Comprised as follows:
Total
14,286 units
$865,732

2.

Required sales volume

FC
CM

$220,000
$15.40

14,286 units

$865,732

Product X
= 8,572
= $385,740

Product Y
5,714
$479,976

+
+

FC + desired profit
CM

$220,000 + $180,000
$15.40

25,974 units
or
$1,574,026

Comprised as follows:

Total sales
Units 25,974
$1,574,026

= Product X
=
15,585
= $701,325

+
+
+

Product Y
10,390
$872,760

Practice Problem C

1.

CM ratio = 372,327 = 0.464


802,429
Break-even point in dollars

2.

Before tax profit

Fixed expenses
CM ratio

154,750
0.464

$333,513

After tax profit


1-t

175,000
0.7

250,000

Revenue to be earned =

154,750 + 250,000
0.464
$872,306

You might also like