Solutio N: CM Ratio 25% Expense Ratio 75%
Solutio N: CM Ratio 25% Expense Ratio 75%
Q. 1
Solutio
n
CM Ratio 25%
Expense Ratio 75%
Q. 2
Solutio
n
Q. 3
Solutio
n
Net Income if sales increase by 400000:
Net Income(Increase) = CM Ratio x increase in Sales
Net Income(Increase) = 25% x 400000
Net Income(Increase) = 100000
Q. 4
Solutio
n
If Company wants profit of atleast 90000
Incresae Sales = Increase in income / CM Ratio
Incresae Sales = 30000 / 25%
Incresae Sales = 120000
Units = 120000/60
Units = 2000
Total units to be sold to earn profit of atleast 90000 = 22,000
Q.5 Margin of Safety in Dollars
Solution
MOS in $ = (Current Sales - Breakeven Sales)
MOS in $ = (1,200,000 - 960,000)
MOS in $ = 240,000
Margin of Safety in Percentage
MOS = (Current Sales - breakeven point)/ Current Sales x 100
MOS = (1,200,000 - 16000)/1,200,000 x 100
MOS = 20%
Q. 6
Solution
Q. 7
Solutio
n Per Percentag
Total unit e
144000
Sales 0 60 100%
115200
Variable Expense 0 48 80%
Contribution
Margin 288000 12 20%
Fixed Cost 270000
Net Income 18000
b) New Breakeven Points
135000
Breakeven in $ 0
Breakeven in Unit 22500
c) I would not recommend the changes to be made as it reduce the company's profit
and company need to sell more units to reach breakeven