Question
In: Accounting
Sales (4,000 units) $200,000 Variable expenses 110,000 Contribution margin 90,000 Fixed expenses 48,000 Net operating income...
| Sales (4,000 units) | $200,000 | |
| Variable expenses | 110,000 | |
| Contribution margin | 90,000 | |
| Fixed expenses | 48,000 | |
| Net operating income | $42,000 |
A)What is the contribution margin per unit?
B)What is the contribution margin ratio?
C)What is the variable expense ratio?
D) If sales increase to 6,050 units, what would be the estimated net operating income?
E) If the selling price decreases by $4 per unit and the sales volume increases by 200 units, what would be the estimated net operating income?
F) If the variable cost per unit decreases by $5, spending on advertising increases by $4,000, and unit sales increase by 450 units, what would be the estimated net operating income?
G) What is the break-even point in dollar sales?
H) Estimate how many units must be sold to achieve a target profit of $60,000.
Solutions
Expert Solution
| Total | Per units | ||
| Sales (4,000 units) | $200,000 | $50.00 | =200000/4000 |
| Variable expenses | $110,000 | $27.50 | =110000/4000 |
| Contribution Margin | $90,000 | $22.50 | =90000/4000 |
| Fixed Expense | $48,000 | ||
| Net Operating Profit | $42,000 |
| Answer A. |
| Contribution Margin Per unit = Contribution margin / Total no of units |
| =$90,000 / 4,000 units |
| =$22.5 per unit |
| Answer B. |
| Contribution Margin ratio = (Contribution margin / Sales ) * 100 |
| =($90,000 / $200,000) * 100 |
| =45% |
| Answer C. |
| Variable Expense Ratio = (Variable expense / Sales ) * 100 |
| =($110,000 / $200,000) * 100 |
| =$55% |
| Answer D. | ||
| Computation of Estimated Profit if Sales increase to 6,050 units | ||
| Sales (6,050 units) | $302,500 | =6050 * $50 |
| Less: Variable Cost | $166,375 | =6050 * $27.5 |
| Contribution Margin | $136,125 | |
| Fixed Expense | $48,000 | |
| Net Operating Profit | $88,125 | |
| Answer E. | ||
| Computation of Estimated Net Operating income | ||
| Sales (4,200 units) | $193,200 | =4200 * $46 |
| Less: Variable Cost | $115,500 | =4200 * $27.5 |
| Contribution Margin | $77,700 | |
| Fixed Expense | $48,000 | |
| Net Operating Profit | $29,700 | |
| Answer F. | ||
| Computation of Estimated Net Operating income | ||
| Sales (4,450 units) | $222,500 | =4450 * 50 |
| Less: Variable Cost | $100,125 | =4450 * ($27.5 - $5) |
| Contribution Margin | $122,375 | |
| Fixed Expense | $52,000 | |
| Net Operating Profit | $70,375 |
| Answer G. |
| Break Even point in dollar sales = Fixed Cost / Contribution margin ratio |
| =$48,000 / 45% |
| =$106,666 |
| Answer H. |
| Computation of units sold to achieve $60,000 profit |
| Units to be sold to achieve desired profit = (Fixed Expenses + Desired Profit ) / Contribution Margin per unit |
| =($48,000 + $60,000) / $22.5 |
| =4,800 units |
ekkarill92 answered 1 year agoRelated Solutions
Contribution Income Statement Sales (16,000 units) ……………………….. 128,000 Variable expenses ……………………… 80,000 Contribution Margin ………………… 48,000...
Contribution Income Statement
Sales (16,000 units) ………………………..
128,000
Variable expenses ………………………
80,000
Contribution Margin …………………
48,000
Fixed expenses …………………………
12,000
Net Operating Income ……………….
36,000
Jackpot company sells a single product, has provided its
contribution format income statement for June.
Required:
Prepare Contribution Income
Statement assuming that the business expects an increase
in its total sales (as revenue) by 10% and decrease in variable
cost per unit by $3. (2.5 marks)
Refer to the original data, how much is the...
Sales (13,000 units × $20 per unit) $ 260,000 Variable expenses 156,000 Contribution margin 104,000 Fixed...
Sales (13,000 units × $20 per unit)
$
260,000
Variable expenses
156,000
Contribution margin
104,000
Fixed expenses
116,000
Net operating loss
$
(12,000
)
Required:
1. Compute the company’s CM ratio and its break-even point in
unit sales and dollar sales.
2. The president believes that a $6,500 increase in the monthly
advertising budget, combined with an intensified effort by the
sales staff, will result in an $80,000 increase in monthly sales.
If the president is right, what will be...
Sales (13,000 units × $20 per unit) $ 260,000 Variable expenses 130,000 Contribution margin 130,000 Fixed...
Sales (13,000 units × $20 per unit) $ 260,000
Variable expenses 130,000
Contribution margin 130,000
Fixed expenses 145,000
Net operating loss $ (15,000)
1 Refer to the original data. By automating, the company could
reduce variable expenses $3 per unit . However, fixed expenses
would increase by $52,000 each month.
a. Compute the new CM ratio and the new break-even point in both
unit sales and dollar sales. (Use the CM ratio to calculate
your break-even point in dollars. Round...
Sales (12,800 units × $30 per unit) $ 384,000 Variable expenses 192,000 Contribution margin 192,000 Fixed...
Sales (12,800 units × $30 per unit)
$
384,000
Variable expenses
192,000
Contribution margin
192,000
Fixed expenses
214,500
Net operating loss
$
(22,500
)
Required:
1. Compute the company’s CM ratio and its break-even point in
unit sales and dollar sales.
2. The president believes that a $6,600 increase in the monthly
advertising budget, combined with an intensified effort by the
sales staff, will increase unit sales and the total sales by
$89,000 per month. If the president is right,...
Revenue $ 1,500,000 Less: Variable expenses 975,000 Contribution margin $ 525,000 Less: Fixed expenses 420,000 Net...
Revenue
$
1,500,000
Less: Variable expenses
975,000
Contribution margin
$
525,000
Less: Fixed expenses
420,000
Net income
$
105,000
4.Use the operating leverage factor to calculate the increase in
net income resulting from a 25 percent increase in sales
revenue.
1). Contribution Margin is: a). Sales - Total Variable expenses b). Sales - Total variable expenses...
1). Contribution Margin is:
a). Sales - Total Variable expenses b). Sales - Total variable
expenses - Total fixed expenses c). Sales revenue per unit x Sales
quantity d). Variable expense per unit x Sales quantity
2). When preparing segmented income statements fixed expense are
separated into the following categories:
a). Traceable and common b).Fixed and Variable c).Direct and
indirect d).Product and period
3).A Co. reported: Sales $125000; Contribution margin $62000;
Total fixed expenses $42000; Common fixed expenses $15000. How...
Question 1: CVP relation Sales volume in units 100 Revenue $7,000 Variable costs $4,000 Contribution margin...
Question 1: CVP relation
Sales volume in units
100
Revenue
$7,000
Variable costs
$4,000
Contribution margin
$3,000
Fixed costs
$1,800
Profit
$1,200
a) Compute the following items:
price=
unit VC=
unit CM=
b) Write down the CVP relation.
Profit = ___________ * volume -
__________
(e.g., if Profit=4*volume-1000, enter 4 in the first box and 1000
in the second box).
c) Predict profit at sales volume of 120
units:
d) Your boss gave you a profit target...
Total Unit Sales $ 992,000 $ 49.60 Variable expenses 595,200 29.76 Contribution margin 396,800 19.84 Fixed...
Total
Unit
Sales
$
992,000
$
49.60
Variable expenses
595,200
29.76
Contribution margin
396,800
19.84
Fixed expenses
316,800
15.84
Net operating income
80,000
4.00
Income taxes @ 40%
32,000
1.60
Net income
$
48,000
$
2.40
The company had average operating assets of $506,000 during the
year.
1. Compute the company’s return on investment (ROI) for the
period using the ROI formula stated in terms of margin and
turnover.
For each of the following questions, indicate whether the margin
and...
- For Coronado Industries, sales is $2500000, fixed expenses are $900000, and the contribution margin ratio...
- For Coronado Industries, sales is $2500000, fixed expenses are
$900000, and the contribution margin ratio is 36%. What is required
sales in dollars to earn a target net income of $700000?
- Swifty Corporation reported sales of $1600000 last year (80000
units at $20 each), when the break-even point was 72000 units.
Swifty’s margin of safety ratio is?
- In 2016, Coronado Industries sold 3000 units at $750 each.
Variable expenses were $460 per unit, and fixed expenses were...
Given: Sales, $51,000; variable expenses, $18,000; fixed expenses, $18,000; net income, $15,000. Assume no change in...
Given: Sales, $51,000; variable expenses, $18,000; fixed
expenses, $18,000; net income, $15,000. Assume no change in selling
price; find net income if activity volume increases by 20%.
Given: Selling price per unit, $48; total fixed expenses;
106,000; variable expenses per unit; $36. Assume that variable
expenses are reduced by 25% per unit, and the total fixed expenses
are increased by 15%. Find the sales in units to achieve a profit
of $23,000, assuming no change in selling price
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Suppose you have developed a social media management tool that you’ve made available as a service...
- Two of the main goals of International Consumer Law is to set a global minimum consumer...
- Q20: Dow Jones Industrial Index has reached historical high recently. What factors in the stock valuation...
- Were there any unresolved or changing manufacturing or delivery channel issues with the Eads bridge?
- 6.27 Ch 2 Program: Painting a wall (C++) (4)Calculate the cost of the paint. Paint comes...
- A manufacturing firm has the following estimates for its inventory: 100,000 oz. of silver (D) is...
- 1. Please list one pro and one con for each of the following theories. Please complete...
ADVERTISEMENT