In: Accounting
Basic Cost-Volume-Profit Concepts
Klamath Company produces a single product. The projected income statement for the coming year is as follows:
| Sales (69,600 units @ $35.00) | $2,436,000 | 
| Total variable cost | 1,388,520 | 
| Contribution margin | $ 1,047,480 | 
| Total fixed cost | 1,131,760 | 
| Operating income | $ (84,280) | 
Required:
1. Compute the unit contribution margin and the units that must be sold to break even.
| Unit contribution margin | $ | 
| Break-even units | units | 
2. Suppose 10,000 units are sold above
breakeven. What is the operating income?
$
3. Compute the contribution margin ratio. Use the contribution margin ratio to compute the break-even point in sales revenue.
| Contribution margin ratio | % | 
| Break-even sales revenue | $ | 
Suppose that revenues are $200,000 more than expected for
the coming year. What would the total operating income
be?
$
| 1 ) | Contribution margin = Sales - Variable cost | |||||||
| = 2436000-1388520 | ||||||||
| 1047480 | ||||||||
| Now we will divide contribituin by no. of units sold to caluclate contrinution margin per unit | ||||||||
| Contrinution margin per unit = 1407480/69600 | ||||||||
| 15.05 | per unit | |||||||
| Break Even (Units) = Fixed cost/ Contribution margin | ||||||||
| =1131760 / 15.05 | ||||||||
| 75200 | Units | |||||||
| 2) | Above breakeven units profit per unit is always eqaul to contibution per unit | |||||||
| Addition to operating income = 10000*15.05 | ||||||||
| 150500 | ||||||||
| Total operating income would be = (-84280) + 150500 | ||||||||
| 66220 | ||||||||
| 3) | Contribution margin ratio = Total contribution / Total revenue | |||||||
| =1047480/2436000 | ||||||||
| 43.00% | ||||||||
| Break Even in Dollars = Total Fixed Cost / Contribution margin ratio | ||||||||
| =1131760/43% | ||||||||
| 2632000 | ||||||||
| 4) | If revenue will be $200000 more the contribution will be $86000 more and also net income would be $86000 more.(200000*43%) | |||||||
| Thumbs up if my answer helped you, else feel free to ask query in comment section. Thanks! | ||||||||