際際滷

際際滷Share 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 (20)

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
Cost - Chapter 6, Cost Allocation Joint Cost.pptx
Cost - Chapter 6, Cost Allocation Joint Cost.pptxCost - Chapter 6, Cost Allocation Joint Cost.pptx
Cost - Chapter 6, Cost Allocation Joint Cost.pptx
etebarkhmichale
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 and with solutions_CH0104 (1).pdf
Exercises and with solutions_CH0104 (1).pdfExercises and with solutions_CH0104 (1).pdf
Exercises and with solutions_CH0104 (1).pdf
nijitha8138886409
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
NatureView Farm Case Study
NatureView Farm Case StudyNatureView Farm Case Study
NatureView Farm Case Study
Rohan Roy
Cost - Chapter 6, Cost Allocation Joint Cost.pptx
Cost - Chapter 6, Cost Allocation Joint Cost.pptxCost - Chapter 6, Cost Allocation Joint Cost.pptx
Cost - Chapter 6, Cost Allocation Joint Cost.pptx
etebarkhmichale
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 and with solutions_CH0104 (1).pdf
Exercises and with solutions_CH0104 (1).pdfExercises and with solutions_CH0104 (1).pdf
Exercises and with solutions_CH0104 (1).pdf
nijitha8138886409
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
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 .
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

Recently uploaded (20)

Hannah Borhan and Pietro Gagliardi OECD present 'From classroom to community ...
Hannah Borhan and Pietro Gagliardi OECD present 'From classroom to community ...Hannah Borhan and Pietro Gagliardi OECD present 'From classroom to community ...
Hannah Borhan and Pietro Gagliardi OECD present 'From classroom to community ...
EduSkills OECD
PUBH1000 - Module 2: Public Health History
PUBH1000 - Module 2: Public Health HistoryPUBH1000 - Module 2: Public Health History
PUBH1000 - Module 2: Public Health History
Jonathan Hallett
RRB ALP CBT 2 Mechanic Motor Vehicle Question Paper (MMV Exam MCQ)
RRB ALP CBT 2 Mechanic Motor Vehicle Question Paper (MMV Exam MCQ)RRB ALP CBT 2 Mechanic Motor Vehicle Question Paper (MMV Exam MCQ)
RRB ALP CBT 2 Mechanic Motor Vehicle Question Paper (MMV Exam MCQ)
SONU HEETSON
Discharge procedure and its types in hospital .pptx
Discharge procedure and its types in hospital .pptxDischarge procedure and its types in hospital .pptx
Discharge procedure and its types in hospital .pptx
PoojaSen20
2025 MSKMUN NEWS 1.pdf 2025 MSKMUN NEWS 1.pdf
2025 MSKMUN NEWS 1.pdf 2025 MSKMUN NEWS 1.pdf2025 MSKMUN NEWS 1.pdf 2025 MSKMUN NEWS 1.pdf
2025 MSKMUN NEWS 1.pdf 2025 MSKMUN NEWS 1.pdf
1mksmunathens
Entity Framework Interview Questions PDF By ScholarHat
Entity Framework Interview Questions PDF By ScholarHatEntity Framework Interview Questions PDF By ScholarHat
Entity Framework Interview Questions PDF By ScholarHat
Scholarhat
1111.pptx xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
1111.pptx xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx1111.pptx xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
1111.pptx xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
Praksha3
ASP.NET Web API Interview Questions By Scholarhat
ASP.NET Web API Interview Questions By ScholarhatASP.NET Web API Interview Questions By Scholarhat
ASP.NET Web API Interview Questions By Scholarhat
Scholarhat
Blind spots in AI and Formulation Science, IFPAC 2025.pdf
Blind spots in AI and Formulation Science, IFPAC 2025.pdfBlind spots in AI and Formulation Science, IFPAC 2025.pdf
Blind spots in AI and Formulation Science, IFPAC 2025.pdf
Ajaz Hussain
Functional Muscle Testing of Facial Muscles.pdf
Functional Muscle Testing of Facial Muscles.pdfFunctional Muscle Testing of Facial Muscles.pdf
Functional Muscle Testing of Facial Muscles.pdf
SamarHosni3
Admission Procedure and types in hospital pptx
Admission Procedure  and types in hospital pptxAdmission Procedure  and types in hospital pptx
Admission Procedure and types in hospital pptx
PoojaSen20
Unit 1 Computer Hardware for Educational Computing.pptx
Unit 1 Computer Hardware for Educational Computing.pptxUnit 1 Computer Hardware for Educational Computing.pptx
Unit 1 Computer Hardware for Educational Computing.pptx
RomaSmart1
Cyrus_Kelisha_SMM_PB1_2024-November.pptx
Cyrus_Kelisha_SMM_PB1_2024-November.pptxCyrus_Kelisha_SMM_PB1_2024-November.pptx
Cyrus_Kelisha_SMM_PB1_2024-November.pptx
KelishaCyrus
RRB ALP CBT 2 RAC Question Paper MCQ (Railway Assistant Loco Pilot)
RRB ALP CBT 2 RAC Question Paper MCQ (Railway Assistant Loco Pilot)RRB ALP CBT 2 RAC Question Paper MCQ (Railway Assistant Loco Pilot)
RRB ALP CBT 2 RAC Question Paper MCQ (Railway Assistant Loco Pilot)
SONU HEETSON
Oral exam Kenneth Bech - What is the meaning of strategic fit?
Oral exam Kenneth Bech - What is the meaning of strategic fit?Oral exam Kenneth Bech - What is the meaning of strategic fit?
Oral exam Kenneth Bech - What is the meaning of strategic fit?
MIPLM
Meeting the needs of modern students?, Selina McCoy
Meeting the needs of modern students?, Selina McCoyMeeting the needs of modern students?, Selina McCoy
Meeting the needs of modern students?, Selina McCoy
Economic and Social Research Institute
Azure Data Engineer Interview Questions By ScholarHat
Azure Data Engineer Interview Questions By ScholarHatAzure Data Engineer Interview Questions By ScholarHat
Azure Data Engineer Interview Questions By ScholarHat
Scholarhat
One Click RFQ Cancellation in Odoo 18 - Odoo 際際滷s
One Click RFQ Cancellation in Odoo 18 - Odoo 際際滷sOne Click RFQ Cancellation in Odoo 18 - Odoo 際際滷s
One Click RFQ Cancellation in Odoo 18 - Odoo 際際滷s
Celine George
The basics of sentences session 5pptx.pptx
The basics of sentences session 5pptx.pptxThe basics of sentences session 5pptx.pptx
The basics of sentences session 5pptx.pptx
heathfieldcps1
Interim Guidelines for PMES-DM-17-2025-PPT.pptx
Interim Guidelines for PMES-DM-17-2025-PPT.pptxInterim Guidelines for PMES-DM-17-2025-PPT.pptx
Interim Guidelines for PMES-DM-17-2025-PPT.pptx
sirjeromemanansala
Hannah Borhan and Pietro Gagliardi OECD present 'From classroom to community ...
Hannah Borhan and Pietro Gagliardi OECD present 'From classroom to community ...Hannah Borhan and Pietro Gagliardi OECD present 'From classroom to community ...
Hannah Borhan and Pietro Gagliardi OECD present 'From classroom to community ...
EduSkills OECD
PUBH1000 - Module 2: Public Health History
PUBH1000 - Module 2: Public Health HistoryPUBH1000 - Module 2: Public Health History
PUBH1000 - Module 2: Public Health History
Jonathan Hallett
RRB ALP CBT 2 Mechanic Motor Vehicle Question Paper (MMV Exam MCQ)
RRB ALP CBT 2 Mechanic Motor Vehicle Question Paper (MMV Exam MCQ)RRB ALP CBT 2 Mechanic Motor Vehicle Question Paper (MMV Exam MCQ)
RRB ALP CBT 2 Mechanic Motor Vehicle Question Paper (MMV Exam MCQ)
SONU HEETSON
Discharge procedure and its types in hospital .pptx
Discharge procedure and its types in hospital .pptxDischarge procedure and its types in hospital .pptx
Discharge procedure and its types in hospital .pptx
PoojaSen20
2025 MSKMUN NEWS 1.pdf 2025 MSKMUN NEWS 1.pdf
2025 MSKMUN NEWS 1.pdf 2025 MSKMUN NEWS 1.pdf2025 MSKMUN NEWS 1.pdf 2025 MSKMUN NEWS 1.pdf
2025 MSKMUN NEWS 1.pdf 2025 MSKMUN NEWS 1.pdf
1mksmunathens
Entity Framework Interview Questions PDF By ScholarHat
Entity Framework Interview Questions PDF By ScholarHatEntity Framework Interview Questions PDF By ScholarHat
Entity Framework Interview Questions PDF By ScholarHat
Scholarhat
1111.pptx xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
1111.pptx xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx1111.pptx xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
1111.pptx xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx
Praksha3
ASP.NET Web API Interview Questions By Scholarhat
ASP.NET Web API Interview Questions By ScholarhatASP.NET Web API Interview Questions By Scholarhat
ASP.NET Web API Interview Questions By Scholarhat
Scholarhat
Blind spots in AI and Formulation Science, IFPAC 2025.pdf
Blind spots in AI and Formulation Science, IFPAC 2025.pdfBlind spots in AI and Formulation Science, IFPAC 2025.pdf
Blind spots in AI and Formulation Science, IFPAC 2025.pdf
Ajaz Hussain
Functional Muscle Testing of Facial Muscles.pdf
Functional Muscle Testing of Facial Muscles.pdfFunctional Muscle Testing of Facial Muscles.pdf
Functional Muscle Testing of Facial Muscles.pdf
SamarHosni3
Admission Procedure and types in hospital pptx
Admission Procedure  and types in hospital pptxAdmission Procedure  and types in hospital pptx
Admission Procedure and types in hospital pptx
PoojaSen20
Unit 1 Computer Hardware for Educational Computing.pptx
Unit 1 Computer Hardware for Educational Computing.pptxUnit 1 Computer Hardware for Educational Computing.pptx
Unit 1 Computer Hardware for Educational Computing.pptx
RomaSmart1
Cyrus_Kelisha_SMM_PB1_2024-November.pptx
Cyrus_Kelisha_SMM_PB1_2024-November.pptxCyrus_Kelisha_SMM_PB1_2024-November.pptx
Cyrus_Kelisha_SMM_PB1_2024-November.pptx
KelishaCyrus
RRB ALP CBT 2 RAC Question Paper MCQ (Railway Assistant Loco Pilot)
RRB ALP CBT 2 RAC Question Paper MCQ (Railway Assistant Loco Pilot)RRB ALP CBT 2 RAC Question Paper MCQ (Railway Assistant Loco Pilot)
RRB ALP CBT 2 RAC Question Paper MCQ (Railway Assistant Loco Pilot)
SONU HEETSON
Oral exam Kenneth Bech - What is the meaning of strategic fit?
Oral exam Kenneth Bech - What is the meaning of strategic fit?Oral exam Kenneth Bech - What is the meaning of strategic fit?
Oral exam Kenneth Bech - What is the meaning of strategic fit?
MIPLM
Azure Data Engineer Interview Questions By ScholarHat
Azure Data Engineer Interview Questions By ScholarHatAzure Data Engineer Interview Questions By ScholarHat
Azure Data Engineer Interview Questions By ScholarHat
Scholarhat
One Click RFQ Cancellation in Odoo 18 - Odoo 際際滷s
One Click RFQ Cancellation in Odoo 18 - Odoo 際際滷sOne Click RFQ Cancellation in Odoo 18 - Odoo 際際滷s
One Click RFQ Cancellation in Odoo 18 - Odoo 際際滷s
Celine George
The basics of sentences session 5pptx.pptx
The basics of sentences session 5pptx.pptxThe basics of sentences session 5pptx.pptx
The basics of sentences session 5pptx.pptx
heathfieldcps1
Interim Guidelines for PMES-DM-17-2025-PPT.pptx
Interim Guidelines for PMES-DM-17-2025-PPT.pptxInterim Guidelines for PMES-DM-17-2025-PPT.pptx
Interim Guidelines for PMES-DM-17-2025-PPT.pptx
sirjeromemanansala

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 %