SlideShare a Scribd company logo
GROUP 6
Chocolate Candy Coffee Candy
Production
Sales
3.000.000 packs
3.000.000 packs
2.000.000 packs
3.000.000 packs
Production cost
Direct materials cost $1.5 $ 1.25
Direct labor cost 1 1
Variable factory OH cost
Fixed factory OH cost
Total cost
Variable marketing & adm
Fixed cost
Direct fixed cost
Common fixed cost
Both candy 6.500.000
0.5
0.75
$ 3.75
$ 2
$ 750.000
0.25
0.5
$ 3
$ 1
$ 500.000
Chocolate candy sales
Coffee candy
3.000.000 = 3/2
2.000.000
product Price/uni
t
Variable
cost
Contribution
margin
Sales
mix
Total CM
Chocolate
candy
$ 10 5 5 3 15
Coffee
candy
TOTAL
$15 4 3.5 2 7
22
BEP=TOTAL FC = (750.000+500.000+6.500.000) = 7.750.000= 332.273 pc
TOTAL CM 22
22
SALES BEP
CHOCOLATE CANDY = 3 x 332.273 = 1.056.819 pc
COFFEE CANDY = 2 x 332. 273 = 704. 346 pcSales mix
BEP = Total FC + Targeted profit bf tax
CM/unit
= (7.750.000 + 2.200.000)/22
=9.950.000/22= 452.273 pc
Chocolate candy = 1.356.819 pc
3 x 452.273
Coffee candy = 904.546 pc
2 x 452.273
CHOCOLATE
CANDY
COFFEE CANDY TOTAL
SALES 10.568.190 5.284.095 15.852.285
VARIABLE COST (5.284.095) (2.818.184) (8.102.279)
CONTRIBUTION
MARGIN
5.284.095 2.465.911 7.750.006
LESS DIRECT
FIXED COST
(750.000) (500.000) (1.250.000)
PRODUCT
MARGIN
4.534.095 1.965.911 6.500.006
COMMON FIXWD
COST
(6.500.000)
OPERATING
INCOME
0
In Pack = 22.11 % x 452. 2773
= 99.998 packs
Its mean if the salesvolume decrease 22.11 % of the
expected volume then sales will bw break even point . In
other word a decrease in sales that can still be tolerated so
company not get loss as high
MoS = Xe-Xb x 100%
Xe
= (452.273-352.273) x 100%
423.273
=22.11 %

More Related Content

Similar to Cpv analysis case solution

NatureView Farm Case Study
NatureView Farm Case StudyNatureView Farm Case Study
NatureView Farm Case Study
Rohan Roy
 
Marketing Plan of HWIC
Marketing Plan of HWICMarketing Plan of HWIC
Marketing Plan of HWIC
Sharon Rose Tabunag
 
7. Profit Reporting for Managerial Analysis
7. Profit Reporting for Managerial Analysis7. Profit Reporting for Managerial Analysis
7. Profit Reporting for Managerial Analysis
Leonardo Figueroa
 
Cigar Box Method Presentation
Cigar Box Method PresentationCigar Box Method Presentation
Cigar Box Method Presentation
Bakery_Initiatives
 
Logistics component Dark Chocolate butter
Logistics component Dark Chocolate butter   Logistics component Dark Chocolate butter
Logistics component Dark Chocolate butter
MAX GALARZA HERNANDEZ
 
Exercises with solutions CHAPTER 0104 (1).pdf
Exercises with solutions CHAPTER 0104 (1).pdfExercises with solutions CHAPTER 0104 (1).pdf
Exercises with solutions CHAPTER 0104 (1).pdf
MohamedAbdi347025
 
Business Plan
Business PlanBusiness Plan
Business Plan
Rakibul Rubel
 
Micro 12
Micro 12Micro 12
Micro 12
Gale Pooley
 
Natureview Farm Harward Business Case Study
Natureview Farm Harward Business Case StudyNatureview Farm Harward Business Case Study
Natureview Farm Harward Business Case Study
MayankUpadhyay32
 
2014 data show livestock data
2014 data show   livestock data2014 data show   livestock data
2014 data show livestock data
nconverse
 
Business plan for vintage bakery
Business plan for vintage bakeryBusiness plan for vintage bakery
Business plan for vintage bakery
MukeshKumar2728
 
Natureview farm – A case study
Natureview farm – A case studyNatureview farm – A case study
Natureview farm – A case study
Visnu Sasindran
 
Natureview Farm Case Analysis
Natureview Farm Case AnalysisNatureview Farm Case Analysis
Natureview Farm Case Analysis
Bharat .
 
Nature view
Nature viewNature view
Nature view
Biswajeet Sahu
 
Galleta del valle 2010 s
Galleta del valle 2010 sGalleta del valle 2010 s
Galleta del valle 2010 s
francisliao
 
A piece of pie in Bucharest-2
A piece of pie in Bucharest-2A piece of pie in Bucharest-2
A piece of pie in Bucharest-2
Irina Vasilescu
 
Group Six - Just Married Budget
Group Six - Just Married BudgetGroup Six - Just Married Budget
Group Six - Just Married Budget
ChrissyYCDSB
 
Group Six - Just Married Budget
Group Six - Just Married BudgetGroup Six - Just Married Budget
Group Six - Just Married Budget
ChrissyYCDSB
 
Problem set 2 review november 2010
Problem set 2 review november 2010Problem set 2 review november 2010
Problem set 2 review november 2010
Jamiehls
 
Natureview farm case analysis
Natureview farm case analysis Natureview farm case analysis
Natureview farm case analysis
harichandana kolagani
 

Similar to Cpv analysis case solution (20)

NatureView Farm Case Study
NatureView Farm Case StudyNatureView Farm Case Study
NatureView Farm Case Study
 
Marketing Plan of HWIC
Marketing Plan of HWICMarketing Plan of HWIC
Marketing Plan of HWIC
 
7. Profit Reporting for Managerial Analysis
7. Profit Reporting for Managerial Analysis7. Profit Reporting for Managerial Analysis
7. Profit Reporting for Managerial Analysis
 
Cigar Box Method Presentation
Cigar Box Method PresentationCigar Box Method Presentation
Cigar Box Method Presentation
 
Logistics component Dark Chocolate butter
Logistics component Dark Chocolate butter   Logistics component Dark Chocolate butter
Logistics component Dark Chocolate butter
 
Exercises with solutions CHAPTER 0104 (1).pdf
Exercises with solutions CHAPTER 0104 (1).pdfExercises with solutions CHAPTER 0104 (1).pdf
Exercises with solutions CHAPTER 0104 (1).pdf
 
Business Plan
Business PlanBusiness Plan
Business Plan
 
Micro 12
Micro 12Micro 12
Micro 12
 
Natureview Farm Harward Business Case Study
Natureview Farm Harward Business Case StudyNatureview Farm Harward Business Case Study
Natureview Farm Harward Business Case Study
 
2014 data show livestock data
2014 data show   livestock data2014 data show   livestock data
2014 data show livestock data
 
Business plan for vintage bakery
Business plan for vintage bakeryBusiness plan for vintage bakery
Business plan for vintage bakery
 
Natureview farm – A case study
Natureview farm – A case studyNatureview farm – A case study
Natureview farm – A case study
 
Natureview Farm Case Analysis
Natureview Farm Case AnalysisNatureview Farm Case Analysis
Natureview Farm Case Analysis
 
Nature view
Nature viewNature view
Nature view
 
Galleta del valle 2010 s
Galleta del valle 2010 sGalleta del valle 2010 s
Galleta del valle 2010 s
 
A piece of pie in Bucharest-2
A piece of pie in Bucharest-2A piece of pie in Bucharest-2
A piece of pie in Bucharest-2
 
Group Six - Just Married Budget
Group Six - Just Married BudgetGroup Six - Just Married Budget
Group Six - Just Married Budget
 
Group Six - Just Married Budget
Group Six - Just Married BudgetGroup Six - Just Married Budget
Group Six - Just Married Budget
 
Problem set 2 review november 2010
Problem set 2 review november 2010Problem set 2 review november 2010
Problem set 2 review november 2010
 
Natureview farm case analysis
Natureview farm case analysis Natureview farm case analysis
Natureview farm case analysis
 

Recently uploaded

BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
Nguyen Thanh Tu Collection
 
Gender and Mental Health - Counselling and Family Therapy Applications and In...
Gender and Mental Health - Counselling and Family Therapy Applications and In...Gender and Mental Health - Counselling and Family Therapy Applications and In...
Gender and Mental Health - Counselling and Family Therapy Applications and In...
PsychoTech Services
 
Chapter wise All Notes of First year Basic Civil Engineering.pptx
Chapter wise All Notes of First year Basic Civil Engineering.pptxChapter wise All Notes of First year Basic Civil Engineering.pptx
Chapter wise All Notes of First year Basic Civil Engineering.pptx
Denish Jangid
 
How to Make a Field Mandatory in Odoo 17
How to Make a Field Mandatory in Odoo 17How to Make a Field Mandatory in Odoo 17
How to Make a Field Mandatory in Odoo 17
Celine George
 
A Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdfA Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdf
Jean Carlos Nunes Paixão
 
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) CurriculumPhilippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
MJDuyan
 
Advanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docxAdvanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docx
adhitya5119
 
math operations ued in python and all used
math operations ued in python and all usedmath operations ued in python and all used
math operations ued in python and all used
ssuser13ffe4
 
ZK on Polkadot zero knowledge proofs - sub0.pptx
ZK on Polkadot zero knowledge proofs - sub0.pptxZK on Polkadot zero knowledge proofs - sub0.pptx
ZK on Polkadot zero knowledge proofs - sub0.pptx
dot55audits
 
Pengantar Penggunaan Flutter - Dart programming language1.pptx
Pengantar Penggunaan Flutter - Dart programming language1.pptxPengantar Penggunaan Flutter - Dart programming language1.pptx
Pengantar Penggunaan Flutter - Dart programming language1.pptx
Fajar Baskoro
 
The basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptxThe basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptx
heathfieldcps1
 
MARY JANE WILSON, A “BOA MÃE” .
MARY JANE WILSON, A “BOA MÃE”           .MARY JANE WILSON, A “BOA MÃE”           .
MARY JANE WILSON, A “BOA MÃE” .
Colégio Santa Teresinha
 
IGCSE Biology Chapter 14- Reproduction in Plants.pdf
IGCSE Biology Chapter 14- Reproduction in Plants.pdfIGCSE Biology Chapter 14- Reproduction in Plants.pdf
IGCSE Biology Chapter 14- Reproduction in Plants.pdf
Amin Marwan
 
Constructing Your Course Container for Effective Communication
Constructing Your Course Container for Effective CommunicationConstructing Your Course Container for Effective Communication
Constructing Your Course Container for Effective Communication
Chevonnese Chevers Whyte, MBA, B.Sc.
 
Traditional Musical Instruments of Arunachal Pradesh and Uttar Pradesh - RAYH...
Traditional Musical Instruments of Arunachal Pradesh and Uttar Pradesh - RAYH...Traditional Musical Instruments of Arunachal Pradesh and Uttar Pradesh - RAYH...
Traditional Musical Instruments of Arunachal Pradesh and Uttar Pradesh - RAYH...
imrankhan141184
 
Main Java[All of the Base Concepts}.docx
Main Java[All of the Base Concepts}.docxMain Java[All of the Base Concepts}.docx
Main Java[All of the Base Concepts}.docx
adhitya5119
 
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptxBeyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
EduSkills OECD
 
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
Nguyen Thanh Tu Collection
 
Solutons Maths Escape Room Spatial .pptx
Solutons Maths Escape Room Spatial .pptxSolutons Maths Escape Room Spatial .pptx
Solutons Maths Escape Room Spatial .pptx
spdendr
 
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
สมใจ จันสุกสี
 

Recently uploaded (20)

BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
BÀI TẬP DẠY THÊM TIẾNG ANH LỚP 7 CẢ NĂM FRIENDS PLUS SÁCH CHÂN TRỜI SÁNG TẠO ...
 
Gender and Mental Health - Counselling and Family Therapy Applications and In...
Gender and Mental Health - Counselling and Family Therapy Applications and In...Gender and Mental Health - Counselling and Family Therapy Applications and In...
Gender and Mental Health - Counselling and Family Therapy Applications and In...
 
Chapter wise All Notes of First year Basic Civil Engineering.pptx
Chapter wise All Notes of First year Basic Civil Engineering.pptxChapter wise All Notes of First year Basic Civil Engineering.pptx
Chapter wise All Notes of First year Basic Civil Engineering.pptx
 
How to Make a Field Mandatory in Odoo 17
How to Make a Field Mandatory in Odoo 17How to Make a Field Mandatory in Odoo 17
How to Make a Field Mandatory in Odoo 17
 
A Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdfA Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdf
 
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) CurriculumPhilippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
Philippine Edukasyong Pantahanan at Pangkabuhayan (EPP) Curriculum
 
Advanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docxAdvanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docx
 
math operations ued in python and all used
math operations ued in python and all usedmath operations ued in python and all used
math operations ued in python and all used
 
ZK on Polkadot zero knowledge proofs - sub0.pptx
ZK on Polkadot zero knowledge proofs - sub0.pptxZK on Polkadot zero knowledge proofs - sub0.pptx
ZK on Polkadot zero knowledge proofs - sub0.pptx
 
Pengantar Penggunaan Flutter - Dart programming language1.pptx
Pengantar Penggunaan Flutter - Dart programming language1.pptxPengantar Penggunaan Flutter - Dart programming language1.pptx
Pengantar Penggunaan Flutter - Dart programming language1.pptx
 
The basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptxThe basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptx
 
MARY JANE WILSON, A “BOA MÃE” .
MARY JANE WILSON, A “BOA MÃE”           .MARY JANE WILSON, A “BOA MÃE”           .
MARY JANE WILSON, A “BOA MÃE” .
 
IGCSE Biology Chapter 14- Reproduction in Plants.pdf
IGCSE Biology Chapter 14- Reproduction in Plants.pdfIGCSE Biology Chapter 14- Reproduction in Plants.pdf
IGCSE Biology Chapter 14- Reproduction in Plants.pdf
 
Constructing Your Course Container for Effective Communication
Constructing Your Course Container for Effective CommunicationConstructing Your Course Container for Effective Communication
Constructing Your Course Container for Effective Communication
 
Traditional Musical Instruments of Arunachal Pradesh and Uttar Pradesh - RAYH...
Traditional Musical Instruments of Arunachal Pradesh and Uttar Pradesh - RAYH...Traditional Musical Instruments of Arunachal Pradesh and Uttar Pradesh - RAYH...
Traditional Musical Instruments of Arunachal Pradesh and Uttar Pradesh - RAYH...
 
Main Java[All of the Base Concepts}.docx
Main Java[All of the Base Concepts}.docxMain Java[All of the Base Concepts}.docx
Main Java[All of the Base Concepts}.docx
 
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptxBeyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
Beyond Degrees - Empowering the Workforce in the Context of Skills-First.pptx
 
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
BÀI TẬP BỔ TRỢ TIẾNG ANH LỚP 9 CẢ NĂM - GLOBAL SUCCESS - NĂM HỌC 2024-2025 - ...
 
Solutons Maths Escape Room Spatial .pptx
Solutons Maths Escape Room Spatial .pptxSolutons Maths Escape Room Spatial .pptx
Solutons Maths Escape Room Spatial .pptx
 
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
คำศัพท์ คำพื้นฐานการอ่าน ภาษาอังกฤษ ระดับชั้น ม.1
 

Cpv analysis case solution

  • 2. Chocolate Candy Coffee Candy Production Sales 3.000.000 packs 3.000.000 packs 2.000.000 packs 3.000.000 packs Production cost Direct materials cost $1.5 $ 1.25 Direct labor cost 1 1 Variable factory OH cost Fixed factory OH cost Total cost Variable marketing & adm Fixed cost Direct fixed cost Common fixed cost Both candy 6.500.000 0.5 0.75 $ 3.75 $ 2 $ 750.000 0.25 0.5 $ 3 $ 1 $ 500.000
  • 3. Chocolate candy sales Coffee candy 3.000.000 = 3/2 2.000.000
  • 4. product Price/uni t Variable cost Contribution margin Sales mix Total CM Chocolate candy $ 10 5 5 3 15 Coffee candy TOTAL $15 4 3.5 2 7 22 BEP=TOTAL FC = (750.000+500.000+6.500.000) = 7.750.000= 332.273 pc TOTAL CM 22 22 SALES BEP CHOCOLATE CANDY = 3 x 332.273 = 1.056.819 pc COFFEE CANDY = 2 x 332. 273 = 704. 346 pcSales mix
  • 5. BEP = Total FC + Targeted profit bf tax CM/unit = (7.750.000 + 2.200.000)/22 =9.950.000/22= 452.273 pc Chocolate candy = 1.356.819 pc 3 x 452.273 Coffee candy = 904.546 pc 2 x 452.273
  • 6. CHOCOLATE CANDY COFFEE CANDY TOTAL SALES 10.568.190 5.284.095 15.852.285 VARIABLE COST (5.284.095) (2.818.184) (8.102.279) CONTRIBUTION MARGIN 5.284.095 2.465.911 7.750.006 LESS DIRECT FIXED COST (750.000) (500.000) (1.250.000) PRODUCT MARGIN 4.534.095 1.965.911 6.500.006 COMMON FIXWD COST (6.500.000) OPERATING INCOME 0
  • 7. In Pack = 22.11 % x 452. 2773 = 99.998 packs Its mean if the salesvolume decrease 22.11 % of the expected volume then sales will bw break even point . In other word a decrease in sales that can still be tolerated so company not get loss as high MoS = Xe-Xb x 100% Xe = (452.273-352.273) x 100% 423.273 =22.11 %