Basic CVP Analysis – Using Goal Seek Determine the breakeven point for the Drill/Driver product line. Pittsburgh Tools is considering modifications to the 18v Light production line. Analysis suggests that the modifications could result in $0.65 per unit variable cost reduction and $1,300 per quarter fixed cost increase. Assuming these changes have no impact on volume, determine the price that would be necessary to achieve $0 product line margin?

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question
100%

Each of the question below is to be treated independently.

 

Basic CVP Analysis – Using Goal Seek

  1. Determine the breakeven point for the Drill/Driver product line.
  2. Pittsburgh Tools is considering modifications to the 18v Light production line. Analysis suggests that the modifications could result in $0.65 per unit variable cost reduction and $1,300 per quarter fixed cost increase. Assuming these changes have no impact on volume, determine the price that would be necessary to achieve $0 product line margin?

Multiproduct CVP Analysis – Using Solver

  1. Assuming the current sales mix reaches the targeted sales mix, determine the breakeven point in sales revenue necessary for the division to achieve $0 divisional operating income (breakeven).
  2. Assume the current sales mix reaches the targeted sales mix, determine the sales revenue necessary for the division to achieve $100,000 divisional operating income.

 

See the Excel instructions on the next page

  1. Making Copies of a Worksheet Tab
  • Your completed Excel file will have 5 worksheet tabs (the original Quarter Budget and one additional worksheet tab for each of the 4 questions above)
    • Right-click on the worksheet tab name > Move or Copy… > (move to end) > Create a copy > OK
  1. Finding and Using Goal Seek
  • Find the Data tab: Data > Forecast Group > What-if Analysis > Goal Seek
    • Select the target cell, specify the target value, select the cell allowed to change, select OK
  1. Activating Solver
    • File > Options > Add-ins > Manage: Excel Add-ins > Go
    • Select Solver Add-in > OK
      • The Solver tool will appear on the Data ribbon in the Analyze group

 

 

  1. Using Solver
    • Data ribbon > Analyze group > Solver
      • Set objective: select the target cell (divisional operating income is I12)
      • To Value of: specify the target value
      • By Changing Variable Cells: select individual cells allowed to change separated by a comma “,” (D5,F5,H5)
      • Subject to the Constraints:
        • Add > Cell Reference and Constraint (D14 = D15 and F14 = F15, and I14 = I15)
          • Note that this specifies the sales mix for two of the three product lines and the total sales mix. This will allow the Solver tool a small amount of flexibility to achieve a valid mathematical result.
        • Solve
Below is the budgeted P&L Statement for Pittsburgh Tools, Inc - Cordless Division.
Sales volume (units)
Revenue
Variable costs
Contribution margin
Direct fixed costs
Product line margin
Common fixed SG&A expenses
Divisional operating income
Current sales mix (revenue)
Target sales mix (revenue)
Pittsburgh Tools - Cordless Division
Budgeted Quarterly Product Line Contribution Margin Analysis
18v Drill/Driver
18v Circular Saw
4,300
$537,500 $125.00
223,600
52.00
$313,900
$73.00 $254,200
137,958
142,083
$175,942
$112,117
3,100
$465,000 $150.00
210,800
68.00
$82.00
42.6%
42.6%
36.8%
36.8%
18v Light
$260,000
145,600
$114,400
122,980
($8,580)
5,200
12,600
$50.00 $1,262,500
28.00
$22.00 $
$
Total
20.6%
20.6%
580,000
682,500
403,021
279,479
200,000
79,479
100.0%
Transcribed Image Text:Below is the budgeted P&L Statement for Pittsburgh Tools, Inc - Cordless Division. Sales volume (units) Revenue Variable costs Contribution margin Direct fixed costs Product line margin Common fixed SG&A expenses Divisional operating income Current sales mix (revenue) Target sales mix (revenue) Pittsburgh Tools - Cordless Division Budgeted Quarterly Product Line Contribution Margin Analysis 18v Drill/Driver 18v Circular Saw 4,300 $537,500 $125.00 223,600 52.00 $313,900 $73.00 $254,200 137,958 142,083 $175,942 $112,117 3,100 $465,000 $150.00 210,800 68.00 $82.00 42.6% 42.6% 36.8% 36.8% 18v Light $260,000 145,600 $114,400 122,980 ($8,580) 5,200 12,600 $50.00 $1,262,500 28.00 $22.00 $ $ Total 20.6% 20.6% 580,000 682,500 403,021 279,479 200,000 79,479 100.0%
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 4 images

Blurred answer
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question

When i do solver for Q3,  I am not getting same answer as you. I am getting Divisional operating income -0.08. 18vDrill - $3802, 18 ircular $2737, 18v light - $4596

Why is that? What am I doing wrong? 

Solution
Bartleby Expert
SEE SOLUTION
Follow-up Question

can you do these two too please ? 

 

Solution
Bartleby Expert
SEE SOLUTION
Knowledge Booster
Cost volume profit (CVP) analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education