Northwood Company manufactures basketballs. The company has a ball that sells for $25. At present, the ball is manufactured in a small plant that relies heavily on direct labor workers. Thus, variable expenses are high, totaling $15.00 per ball, of which 60% is direct labor cost.

Last year, the company sold 30,750 of these balls, with the following results: Sales (30,750 balls) $ 768,750 Variable expenses 461,250 Contribution margin 307,500 Fixed expenses 214,200 Net operating income $ 93,300

Sales (30,750 balls)	$ 768,750
Variable expenses	461,250
Contribution margin	307,500
Fixed expenses	214,200
Net operating income	$ 93,300

Compute (a) last year's CM ratio and the break-even point in balls, and (b) the degree of operating leverage at last years sales level. (Round "Unit sales to break even" up to the nearest whole unit and other answers to 2 decimal places.)

CM ratio		%
Unit sales to break even		balls
Degree of operating leverage

2. Due to an increase in labor rates, the company estimates that next year's variable expenses will increase by $3.00 per ball. If this change takes place and the selling price per ball remains constant at $25.00, what will be next year's CM ratio and the break-even point in balls? (Round "CM ratio" to 2 decimal places and round "Unit sales to break even" up to the nearest whole unit.)

CM ratio		%
Unit sales to break even		balls

3. Refer to the data in requirement 2. If the expected change in variable expenses takes place, how many balls will have to be sold next year to earn the same net operating income, $93,300, as last year?

4. Refer again to the data in requirement 2. The president feels that the company must raise the selling price of its basketballs. If Northwood Company wants to maintain the same CM ratio as last year (as computed in requirement 1a), what selling price per ball must it charge next year to cover the increased labor costs?

5. Refer to the original data. The company is discussing the construction of a new, automated manufacturing plant. The new plant would slash variable expenses per ball by 40.00%, but it would cause fixed expenses per year to double. If the new plant is built, what would be the companys new CM ratio and new break-even point in balls? (Round "CM ratio" to 2 decimal places and round "Unit sales to break even" up to the nearest whole unit.)

Show less

CM ratio		%
Unit sales to break even		balls

6. Refer to the data in requirement 5.

a. If the new plant is built, how many balls will have to be sold next year to earn the same net operating income, $93,300, as last year?

b. Assume the new plant is built and that next year the company manufactures and sells 30,750 balls (the same number as sold last year). Prepare a contribution format income statement and compute the degree of operating leverage.

Northwood Company
Contribution Income Statement
	0
	$0
Degree of operating leverage