In: Accounting
Oriole Monograms sells stadium blankets that have been monogrammed with high school and university emblems. The blankets retail for $47 throughout the country to loyal alumni of over 3,700 schools. Oriole’s variable costs are 42% of sales; fixed costs are $116,000 per month.
Oriole currently sells 143,000 blankets per year. If sales volume were to increase by 15%, by how much would operating income increase? (Round answer to 0 decimal places, e.g. 5,275.)
Increase in sale = 15%
New Increased sales = 143000 + 15% = 164,450
Working |
Current sales volume |
Increased sales volume |
|
A |
No. of blankets |
143,000 |
164,450 |
B = A x $ 47 |
Sales |
$ 6,721,000.00 |
$ 7,729,150.00 |
C = B x 42% |
Variable costs |
$ 2,822,820.00 |
$ 3,246,243.00 |
D = B - C or B x 58% |
Contribution margin |
$ 3,898,180.00 |
$ 4,482,907.00 |
E |
Fixed cost (annual) |
$ 1,392,000.00 |
$ 1,392,000.00 |
F = D - E |
Operating Income |
$ 2,506,180.00 |
$ 3,090,907.00 |
Working |
Operating Income |
|
A |
Current sales volume |
$ 2,506,180.00 |
B |
Increased sales volume |
$ 3,090,907.00 |
C = B - A |
Operating Income would increase by |
$ 584,727.00 |
Operating Income would increase by $ 584,727