In: Finance
Corporation has provided the following cost data for last year when 100,000 units were produced
Raw materials: $200,000
Direct Labor: $100,000
Manufacturing Overhead: $200,000
Sell & Admin Expense: $150,000
All costs are variable except for $100,000 of manufacturing overhead and $100,000 sell & admin expense. There are no beginning or ending inventories.
If the selling price is $10 per unit, the net operation income from producing and selling 110,000 units would be:
A) $560,000
B) $385,000
C) $405,000
D) $450,000
C) $405,000
Step-1:Calculation of variable cost per unit at 100,000 units | |||||
Total variable costs | Total units | Variable Cost per unit | |||
a | b | c=a/b | |||
Raw materials | $ 2,00,000 | 1,00,000 | $ 2.00 | ||
Direct Labor | $ 1,00,000 | 1,00,000 | $ 1.00 | ||
Manufacturing Overhead | $ 1,00,000 | 1,00,000 | $ 1.00 | ||
Sell & Admin Expense | $ 50,000 | 1,00,000 | $ 0.50 | ||
Note: | |||||
Variable cost per unit remains same and fixed costs in total remains same. | |||||
Step-2:Calculation of net operation income from producing and selling 110,000 units | |||||
Per Unit | Total | ||||
Sales | $ 10.00 | $ 11,00,000 | |||
Variable costs: | |||||
Raw materials | $ 2.00 | $ 2,20,000 | |||
Direct Labor | $ 1.00 | $ 1,10,000 | |||
Manufacturing Overhead | $ 1.00 | $ 1,10,000 | |||
Sell & Admin Expense | $ 0.50 | $ 55,000 | |||
Contribution Margin | $ 5.50 | $ 6,05,000 | |||
Fixed Costs: | |||||
Manufacturing Overhead | $ 1,00,000 | ||||
Sell & Admin Expense | $ 1,00,000 | ||||
Net Operation income | $ 4,05,000 | ||||