Brown sells tiling grout and reports the following data: Kilograms produced and sold 625,000 kg Sales...

Brown sells tiling grout and reports the following data:

Kilograms produced and sold	625,000 kg
Sales revenue
$5,625,000
Variable manufacturing expense
1,875,000
Fixed manufacturing expense
1,000,500
Variable selling and administrative expense
625,000
Fixed selling and administrative expense
562,000
Net operating income
$ 1,562,500

Calculate the company’s operating leverage if sales decrease by 10%.

Expert Solution

Answer:

New Sales Revenue = Sales – Sales *10%
New Sales Revenue = $5,625,00 - $5,625,000*10%
New Sales Revenue = $5,625,000 - $562,500
New Sales Revenue = $5,062,500

New Variable Manufacturing Expenses = Variable Manufacturing Expenses – Variable Manufacturing Expenses*10%
New Variable Manufacturing Expenses = $1,875,000 - $1,875,000*10%
New Variable Manufacturing Expenses = $1,875,000 - $187,500
New Variable Manufacturing Expenses = $1,687,500

New Variable Selling and Administrative Expense = Variable Selling and Administrative Expenses – Variable Selling and Administrative Expense *10%
New Variable Selling and Administrative Expense =$625,000 - $625,000*10%
New Variable Selling and Administrative Expenses = $625,000 - $62,500
New Variable Selling and Administrative Expenses = $562,500

Contribution Margin = Sales Revenue – Variable Manufacturing Expenses – Variable Selling and Administrative Expenses
Contribution Margin = $5,062,500 - $1,687,500 - $562,500
Contribution Margin = $2,812,500

Net Operating Income = Contribution Margin – Fixed Manufacturing Expenses – Fixed Selling and Administrative Expenses
Net Operating Income = $2,812,500 - $1,000,500 - $562,000
Net Operating Income = $1,250,000

Operating Leverage = Contribution Margin / Net Operating Income
Operating Leverage = $2,812,500 / $1,250,000
Operating Leverage = 2.25

jeff jeffy answered 2 years ago

A manufacturer of tiling grout has supplied the following data: Kilograms produced and sold................... 300,000 Sales...

A manufacturer of tiling grout has supplied the following data: Kilograms produced and sold................... 300,000 Sales revenue............................................. 1,960,000 Variable manufacturing expense.......................960,000 Fixed manufacturing expense..........................266,000 Variable selling and admin expense................360,000 Fixed selling and admin expense.....................232,000 Net operating income.......................................132,000 Required: Calculate the: The company's break-even in unit sales The company's contribution margin ratio The company's degree of operating leverage

A cement manufacturer has supplied the following data: Tons of cement produced and sold 220000 Sales...

A cement manufacturer has supplied the following data: Tons of cement produced and sold 220000 Sales revenue $924000 Variable manufacturing expense $297000 Fixed manufacturing expense $285498 Variable selling and administrative expense $165000 Fixed selling and administrative expense $81917 If the company increases its unit sales volume by 5% without increasing its fixed expenses, what would operating income be closest to

A cement manufacturer has supplied the following data: Tons of cement produced and sold 262,000 Sales...

A cement manufacturer has supplied the following data: Tons of cement produced and sold 262,000 Sales revenue $ 1,179,000 Variable manufacturing expense $ 431,000 Fixed manufacturing expense $ 228,000 Variable selling and administrative expense $ 93,000 Fixed selling and administrative expense $ 218,000 Net operating income $ 209,000 What is the company's unit contribution margin? (Round your intermediate calculations to 2 decimal places.) Multiple Choice $2.00 per unit $0.52 per unit $4.50 per unit $2.50 per unit

A cement manufacturer has supplied the following data: Tons of cement produced and sold 275,000 Sales...

A cement manufacturer has supplied the following data: Tons of cement produced and sold 275,000 Sales revenue $ 979,000 Variable manufacturing expense $ 232,000 Fixed manufacturing expense $ 313,000 Variable selling and administrative expense $ 110,650 Fixed selling and administrative expense $ 93,000 Net operating income $ 230,350 The company's contribution margin ratio is closest to: Multiple Choice 44.3% 65.0% 68.0% 23.5%

Consider a firm that reports the reports the following: sales $274,691, cost of goods sold $105,479 and...

Consider a firm that reports the reports the following: sales $274,691, cost of goods sold $105,479 and interest expense of $74,140. The firm has depreciation expense $57,257 and a 15% tax rate. During the last year the firm had an increase in gross fixed assets of $123,964 and a decrease in net operating working capital of $21,169. Calculate the firm's free cash flow. Your answer should be in dollars. So $30 million should be $30,000,000

- Income Statement Data for 20XX: Units produced and sold = 420 Sales ($80 per unit...

- Income Statement Data for 20XX: Units produced and sold = 420 Sales ($80 per unit selling price) = $33600 Cost of goods sold ($30 per unit, all variable costs) = $12600 Labor = $0 (Mr. and Mr. Lee were the only ones working and did not pay themselves) Advertising fees =$2000 Bank fees = $150 Phone/internet = $1200 Shipping ($3 per unit) = $1260 Utilities = $900 Office supplies = $800 Interest expense on note payable = $350 Depreciation...

The simple linear regression of the data on $Sales and number of customers produced the following...

The simple linear regression of the data on $Sales and number of customers produced the following ANOVA output: ANOVA Source df SS MS F Significance F Regression 46833541 Residual Total 51360495 Complete as much of the ANOVA table as you need to answer the following two questions (Questions 18 and 19): The calculated value of the test statistic used to test the following null and alternative hypotheses Ho: The overall regression model is not significant Ha: The overall regression model...

1. A company that makes organic fertilizer has supplied the following data: Bags produced and sold...

1. A company that makes organic fertilizer has supplied the following data: Bags produced and sold 240,000 Sales revenue $1,896,000 Variable manufacturing expense $804,000 Fixed manufacturing expense $520,000 Variable selling and administrative expense $180,000 Fixed selling and administrative expense $270,000 Net operating income $122,000 The company's margin of safety in units is closest to: Select one: a. 140,000 units b. 202,238 units c. 125,714 units d. 32,105 units 2. Davey Corporation is preparing its Manufacturing Overhead Budget for the fourth...

(TCO C) A tile manufacturer has supplied the following data. Tons of cement produced and sold...

(TCO C) A tile manufacturer has supplied the following data. Tons of cement produced and sold 220,000 Sales revenue $924,000 Variable manufacturing expense $297,000 Fixed manufacturing expense $280,000 Variable selling and admin expense $165,000 Fixed selling and admin expense $82,000 Net operating income $100,000 Required: Calculate the company's unit contribution margin. Calculate the company's contribution margin ratio. If the company increases its unit sales volume by 5% without increasing its fixed expenses, what would the company's net operating income be?

Company X reports $200,000 in sales of Widgets in 2019. The Costs of Goods sold for...

Company X reports $200,000 in sales of Widgets in 2019. The Costs of Goods sold for these Widgets is $90,000. All other operating expenses (SG&A, R&D, Depreciation, Other, etc.) are $50,000. Which of the following is the correct representation of the profitability ratios: a) Gross Profit Margin 45%, Operating Margin 30%. b) Gross Profit Margin 55%, Operating Margin 30%. c) Gross Profit Margin 45%, Operating Margin 20%. d) Gross Profit Margin 55%, Operating Margin 20%

Question