Problem 5
1 Profit=(Unit CM * Q) - Fixed expenses
P0 = ((P30−P12) × Q) − P450,000
P0 = (P18 × Q) − P450,000
P18Q = P450,000
Q = P450,000 ÷ $18 per unit
Q = 25,000 units, or at P30 per unit, P750,000
2 P450,000 is the CM or the "Contribution Margin" because the CM is equal to
the fixed expenses at the break-even point
3a Unit sold to attain target profit= (Target profit + Fixed Expenses)/ Unit CM
= (P90,000 + P450,000)/ P18 per unit
=30,000 units
Sales (30,000 units * P30 per unit) ₱ 900,000
Variable expenses ( 30,000 units * P12 per unit) -₱ 360,000
Contribution margin ₱ 540,000
Fixed expenses -₱ 450,000
Net profit ₱ 90,000
4 Margin of safety= Total sales - Break even sales
= P450,000 - P750,000
= P300,000
Margin of safety percentage = Margin of safety in dollars/ Total sales
= P300,000/ P450,000
=66.67%
5 CM ratio= (Sales - Variable expense) /sales
CM ratio is = 60%
P50,000 incremental sales * 60% CM ratio= P30,000
Increased contribution margin P30,000
Since the company's fixed expenses will not change, monthly net operating
income will increase by P30,000
Problem 6
1 Galaxy Beyond, Inc.
Contribution Income Statement
Sales ₱ 3,000,000 ₱ 200
Variable ₱ 900,000 60
Controbiton margin ₱ 2,100,000 ₱ 140
Fixed expense ₱ 1,820,000
Net operating income ₱ 280,000
Degree of operating leverage= Contribution margin / Net operating income
= P2,100,000 /P280,000
= 7.5
2 The sales of 18,000 represents a 20% increase over last year's income
because the degree of operating leverage is 7.5, the net operating
income should increase by 7.5 times as much. Then, (7.5*20%) or by 150%.
Last year's net operating income ₱ 280,000
Expected increase in net operating income next year ₱ 420,000
Total expected net operating income ₱ 700,000
Problem 10
a. Degree of DOL= Q(P-V)/Q(P-V)-F
operating =20,000(P60-P30)/20,000(P60-P30)-P400,000
leverage = 3%
b. Degree of DFL= EBIT/EBIT- interest
financial =P200,000/P200,000 - 50,000
leverage =1.33%
c. Degree of DCL= DOL * DFL
combine =3*1.33
leverage = 3.99%
d. Break-even Break-even points (units) = fixed costs / (P-V)
point in units = P400,000 / (P60-P30)
=13,333.33 units
Problem 13
N/A