416 ACCOUNTING FOR MANAGERS
8.11
Selling price 20
Direct materials 8
Direct labour 5 13
Contribution margin 7
Breakeven=
7 , 000 + 5 , 000
7
=
12 , 000
7
= 1 , 714
8.12
See Table A2.6.
The maximum contribution is at a selling price of £28. Note that this is not necessarily
the highest sales revenue. The highest contribution will also be the highest profit because
the same amount of fixed costs are deducted from each level of activity (within the
relevant range).
8.13
Direct labour costs 25.00
Variable costs 4.00
Fixed costs £250,000/20,000 12.50
Target return (750,000*25%)/20,000 9.38
Price 50.88
8.14
See Table A2.7.
Contribution maximized at £135 (80 rooms). This is an occupancy rate of 67% (80/120).
Table A2.6
Price VC Contribution p.u. Quantity Total contribution
26 15 11 1,075 11,825
27 15 12 1,000 12,000
28 15 13 925 12,025
29 15 14 850 11,900
30 15 15 775 11,625
Table A2.7
Number of
rooms sold
Price per room
per night
Revenue Variable costs
@ £25
Contribution
120 90 10,800 3,000 £7, 800
100 105 10,500 2,500 £8, 000
80 135 10,800 2,000 £8, 800
60 155 9,300 1,500 £7, 800
50 175 8,750 1,250 £7, 500