Question
In: Statistics and Probability
White Limited’s most recent income statement is shown below: Total Per Unit Sales (5,100 units) $...
White Limited’s most recent income statement is shown below:
| Total | Per Unit | |||||
| Sales (5,100 units) | $ | 163,200 | $ | 32 | ||
| Variable expenses | 56,100 | 11 | ||||
| Contribution margin | 107,100 | $ | 21 | |||
| Fixed expenses | 91,350 | |||||
| Operating income | $ | 15,750 | ||||
Required:
Prepare a new contribution format income statement under each of the following conditions (consider each case independently):
1. The sales volume increases by 220 units.
2. The sales volume declines by 220 units.
3. The sales volume is 4,350 units.
Solutions
Expert Solution
1. The sales volume increases by 220 units from the existing 5100 units.
The new sales volume is 5100+220=5320
- Sales = 32* 5320 = $170,240
- Variable Expense= 11*5320=$58,520
- Contribution margin = Sales - Variable Expense = 170,240-58520=$111,720
- Fixed expense=$91,350 (does not change for change in sales volume)
- Operating income = Contribution margin - Fixed expense= 111,720 -91,350 = $20,370
The new income statement is
| Total | Per Unit | |||
| Sales (5,320 units) | $ | 170,240 | $ | 32 |
| Variable expenses | 58,520 | 11 | ||
| Contribution margin | 111,720 | $ | 21 | |
| Fixed expenses | 91,350 | |||
| Operating income | $ | 20,370 | ||
2. The sales volume declines by 220 units from the existing 5100 units.
The new sales volume is 5100-220=4880 units
- Sales = 32* 4880 = $156,160
- Variable Expense= 11*4880=$53,680
- Contribution margin = Sales - Variable Expense = 156,160-53,680=$102,480
- Fixed expense=$91,350 (does not change for change in sales volume)
- Operating income = Contribution margin - Fixed expense= 102,480 -91,350 = $11,130
The new income statement is
| Total | Per Unit | |||
| Sales (4,880 units) | $ | 156,160 | $ | 32 |
| Variable expenses | 53,680 | 11 | ||
| Contribution margin | 102,480 | $ | 21 | |
| Fixed expenses | 91,350 | |||
| Operating income | $ | 11,130 | ||
3. The sales volume is 4,350 units.
- Sales = 32* 4350 = $139,200
- Variable Expense= 11*4350=$47,850
- Contribution margin = Sales - Variable Expense = 139,200-47,850=$91,350
- Fixed expense=$91,350 (does not change for change in sales volume)
- Operating income = Contribution margin - Fixed expense= 91,350-91,350 = $0
The new income statement is
| Total | Per Unit | |||
| Sales (4,350 units) | $ | 139,200 | $ | 32 |
| Variable expenses | 47,850 | 11 | ||
| Contribution margin | 91,350 | $ | 21 | |
| Fixed expenses | 91,350 | |||
| Operating income | $ | 0 | ||
This indicates that 4350 units is the sales volume at which White limited can break even.
orchestra answered 1 year agoRelated Solutions
White Limited’s most recent income statement is shown below: Total Per Unit Sales (6,000 units) $...
White Limited’s most recent income statement is shown below:
Total Per Unit
Sales (6,000 units) $ 312,000 $ 52.00
Variable expenses 216,000. 36.00
Contribution margin 96,000 $ 16.00
Fixed expenses. 84,000
Operating income $ 12,000
Fixed expenses 84,000
Operating income $ 12,000
Required: Prepare a new contribution format income statement under
each of the following conditions (consider each case
independently):
1. The sales volume increases by 200 units.
2. The sales volume declines by 200 units.
3. The sales volume...
Whirly Corporation’s most recent income statement is shown below: Total Per Unit Sales (7,200 units) $...
Whirly Corporation’s most recent income statement is shown
below:
Total
Per Unit
Sales (7,200 units)
$
237,600
$
33.00
Variable expenses
136,800
19.00
Contribution margin
100,800
$
14.00
Fixed expenses
55,400
Net operating income
$
45,400
Required:
Prepare a new contribution format income statement under each of
the following conditions (consider each case independently):
1.
The sales volume increases by 40 units.
2.
The sales volume decreases by 40 units.
3.
The sales volume is 6,200 units.
Whirly corporation most recent income statement is shown below: Total Per Unit Sales (7,600 units) 243,200...
Whirly corporation most recent income statement is shown
below:
Total Per Unit
Sales (7,600 units) 243,200 32.00
Variable Expenses 144,400 19.00
Contribution Margin 98,800
Fixed Expenses 55,300
Net Operating Income 43,500
Required:
Prepare a new contribution format income statement under each of
the following conditions (consider each case independently):
1. The sales volume increases by 60 units
2. The Sales Volume decreases by 60 units
3. The Sales Volume is 6,600
Miller Company’s most recent contribution format income statement is shown below: Total Per Unit Sales...
Miller Company’s most recent contribution format income
statement is shown below:
Total Per Unit
Sales (33,000 units) $330,000 $10.00
Variable expenses 231,000 7.00
Contribution margin 99,000 $3.00
Fixed expenses 40,000
Net operating income $ 59,000
Required: Prepare a new contribution format income statement
under each of the following conditions (consider each case
independently): (Do not round intermediate calculations. Round your
"Per unit" answers to 2 decimal places.)
1. The number of units sold increases by 16%.
2....
Miller Company’s most recent contribution format income statement is shown below: Total Per Unit Sales (31,000...
Miller Company’s most recent contribution format income
statement is shown below:
Total
Per Unit
Sales (31,000 units)
$217,000
$7.00
Variable expenses
124,000
4.00
Contribution margin
93,000
$3.00
Fixed expenses
48,000
Net operating income
$ 45,000
Required:
Prepare a new contribution format income statement under each of
the following conditions (consider each case independently):
(Do not round intermediate calculations. Round your "Per
unit" answers to 2 decimal places.)
1. The number of units sold increases by 10%.
2. The selling...
Question No-1 Potato companies’ most recent income statement is shown below: Total Per Unit Sales (30,000...
Question No-1
Potato companies’ most recent income
statement is shown below:
Total
Per Unit
Sales (30,000 units)
$ 150,000
$5
(-) Variable Expenses
90,000
3
Contribution Margin
60,000
2
(-)Fixed expenses
50,000
Net operating income
10,000
Required:
Compute the company’s degree of operating
leverage.
Using the degree of operating leverage, estimate the
impact on net operating income of a 10%increase in
sales.
Verify your estimate from part (d) above by
constructing a new contribution format income statement for the...
Miller Company’s most recent contribution format income statement is shown below: Total Per Unit Sales (32,000...
Miller Company’s most recent contribution format income
statement is shown below:
Total
Per Unit
Sales
(32,000 units)
$320,000
$10.00
Variable
expenses
224,000
7.00
Contribution
margin
96,000
$3.00
Fixed
expenses
43,000
Net operating
income
$
53,000
1. The number of units sold increases by 19%.
2. The selling price decreases by $1.20 per unit, and the number
of units sold increases by 21%.
3. The selling price increases by $1.20 per unit, fixed expenses
increase by $8,000, and the number of...
Kelly Company’s most recent contribution format income statement is shown below: Total Per Unit Sales (50,000...
Kelly Company’s most recent contribution format income statement
is shown below:
Total
Per Unit
Sales (50,000 units)
$
700,000
$
14
Variable costs
300,000
6
Contribution margin
400,000
$
8
Fixed costs
240,000
Operating income
$
160,000
Required:
Prepare a new contribution format income statement with a per
unit column under each of the following conditions (consider each
case independently):
The selling price increases by $1 per unit, fixed costs
increase by $20,000, and the number of units...
Miller Company’s contribution format income statement for the most recent month is shown below: Total Per...
Miller Company’s contribution format income statement for the
most recent month is shown below:
Total
Per Unit
Sales (44,000
units)
$
396,000
$
9.00
Variable expenses
264,000
6.00
Contribution margin
132,000
$
3.00
Fixed expenses
47,000
Net operating income
$
85,000
Required:
(Consider each case independently):
1. What is the revised net operating income if unit sales
increase by 13%?
2. What is the revised net operating income if the selling price
decreases by $1.20 per unit and the number...
Miller Company’s contribution format income statement for the most recent month is shown below: Total Per...
Miller Company’s contribution format income statement for the
most recent month is shown below:
Total
Per Unit
Sales (38,000 units)
$
342,000
$
9.00
Variable expenses
228,000
6.00
Contribution margin
114,000
$
3.00
Fixed expenses
47,000
Net operating income
$
67,000
Required:
(Consider each case independently):
1. What is the revised net operating income if unit sales
increase by 19%?
2. What is the revised net operating income if the selling price
decreases by $1.20 per unit and the number...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- FOR QUESTIONS 1-5 INVOLVING PROFESSIONAL SERVICES, ASSUME A REPORT WAS PRODUCED UNLESS THE QUESTION STATES OTHERWISE....
- A small metal sphere, A, carrying a charge of +15.0 µC is at the origin. An...
- Note: You can use only pointer based operations while implementing each of the functionalities below// zero...
- ANALYSIS each line1 to 5 RATIOSANALYSIS Profitability Ratios (%) E. commerce Amazon EBay 1)Gross Margin 43%...
- Describe a dysfunctional system. What would you do to transform the dysfunctional system into a functional...
- A unit of inventory costs a company $40. Annual carrying costs are 1% for interest charges,...
- There are four hazards that were identified in the last hazard assessment that have not been...
ADVERTISEMENT