CVP ANALYSIS LEARNING EXERCISES
(from Brewer’s)
EXERCISE 1
Allwill Products distributes a single product, a decorative plate whose selling price is $10 and whose variable cost is
$6 per unit. The company’s monthly fixed expense is $7,500.
Required:
1. Calculate the company’s break-even point in unit sales.
2. Calculate the company’s break-even point in dollar sales.
3. If the company’s fixed expenses increase by $500, what would become the new breakeven point in unit
sales? In dollar sales?
EXERCISE 2
Stepman Corporation has a single product whose selling price is $200 and whose variable expense is $150 per unit.
The company’s monthly fixed expense is $75,000.
Required:
1. Calculate the unit sales needed to attain a target profit of $9,000.
2. Calculate the dollar sales needed to attain a target profit of $10,000.
EXERCISE 3
Shamrock Products markets two video games: Running and Skiing. A contribution format
income statement for a recent month for the two games appears below:
Running Skiing Total
Sales $120,000 $40,000 $160,000
Variable expenses 55,000 17,000 72,000
Contribution margin $ 65,000 $23,000 88,000
Fixed expenses 41,250
Net operating income $ 46,750
Required:
1. Compute the overall contribution margin (CM) ratio for the company.
2. Compute the overall break-even point for the company in dollar sales .
3. Verify the overall break-even point for the company by constructing a contribution format
income statement showing the appropriate levels of sales for the two products.
EXERCISE 4
Fill in the missing amounts in each of the four case situations below. Each case is independent of the
others. (Hint: One way
to find the missing amounts would be to prepare a contribution format income statement for each case,
enter the known data,and then compute the missing items.)
Case Units Sales Variable Contribution Fixed Net Operating
Sold Expenses Margin per Unit Expenses Income
A 20,000 $300,000 $220,000 ? $45,000 ?
B 12,000 ? $120,000 $15 ? $18,000
Case Sales Variable Average Contribution Fixed Net Operating
Expenses Margin Ratio Expenses Income
C $900,000 ? 40% ? $125,000
D ? ? 45% $120,000 $37,500
EXERCISE 5
The following data from the just completed year are taken from the accounting records of Kenton Company:
Sales $ 975,000
Direct labor cost $ 165,000
Raw material purchases $ 229,000
Selling expenese $ 48,750
Administrative expenses $ 146,250
Manufacturing overhead applied to work in process $ 180,000
Actual manufacturing overhead costs $ 175,050
Inventories: Beginning Ending
Raw materials $ 18,000 $ 17,500
Work in process $ 20,000 $ 14,750
Finished goods $ 9,000 $ 11,000
Required:
1. Prepare a schedule of cost of goods manufactured. Assume all raw materials used in production were direct materials.
2. Prepare a schedule of cost of goods sold. Assume that the company’s underapplied or overapplied overhead is closed to Cost of Goods Sold.
3. Prepare an income statement.