1(a) VARIABLE COST PER UNITE =6030000/450000 =$13.4 PER UNIT
1(b) CONTRIBUTION MARGIN PER UNIT =2970000/450000 = 6.6 PER UNIT
1(c) CONTRIBUTION MARGIN RATIO = CONTRIBUTION/SALES MULTIPLIED BY 100
CONTRIBUTION = 2970000
SALES = 9000000
= 2970000/9000000 MULTIPLIED BY 100
= 33%
1(d) BREAK- EVEN POINT IN UNITS = FIXED COST / CONTRIBUTION PER UNIT
FIXED COST = 1898820
CONTRIBUTION PER UNIT = 6.6
= 1898820 / 6.6 =287700 UNITS
1(e) BREAK-EVEN POINT IN SALES DOLLARS
= FIXED COST / SALES - VARIABLE COST MULTIPLIED BY SALES
=1898820 / 9000000 - 6030000 MULTIPLIED BY 9000000
= $5754000
2. UNITS FOR A DESIRED PROFIT = FIXED COST + DESIRED PROFIT / CONTRIBUTION PER UNIT
FIXED COST = $ 1898820
DESIRED PROFIT = $ 246180
CONTRIBUTION PER UNIT = 6.6
=1898820 + 246180 / 6.6 = 325000 UNITS
3. ADDITIONAL OPERATING INCOME
UNITS = 452500 (45000 + 2500) 50000 / 20 =2500
SALES (452500 UNITS) 9050000
TOTAL VARIABLE COST (452500 MULTIPLIED BY 13.4) 6063500
CONTRIBUTION MARGIN 2986500
TOTAL FIXED COST 1898820
OPERATING INCOME 1087680
ADDITIONAL INCOME = 1087680 - 1071180 = 16500
4. MARGIN OF SAFETY IN UNITS = TOTAL SALES IN UNITS - BREAK EVEN SALES IN UNITS
TOTAL SALES 450000
BREAK EVEN SALES = 287700
MARGIN OF SAFTY = 450000 - 287700 = 162300 UNITS
5. BASED ON QUESTION NO.3
DEGREE OF OPERATING LEVERAGE = % CHANGE IN EARNING BEFORE INTEREST AND TAX / % CHANGE IN SALES
% CHANGE IN EARNING = 16500 / 1071180 MULTIPLIED BY 100 = 1.54 %
% CHANGE IN SALES = 50000 / 9000000 MULTIPLIED BY 100 = 0.56 %
DEGREE OF OPERATING LEVERAGE = 1.54 / 0.56 = 2.75
SALES 450000 + 10 % OF 450000 = 495000 MULTIPLIED BY 20 = 9900000
TOTAL VARIABLE COST = 495000 MULTIPLIED BY 13.4 = 6633000
CONTRIBUTION = 3267000
TOTAL FIXED COST = 1898820
OPERATING INCOME = 1368180
Break Even Units, Contribution Margin Ratio, Multiple Product Breakeven, Margin of Safety, Degree of Operating Leverage...
Break-Even Units, Contribution Margin Ratio, Multiple-Product Breakeven, Margin of Safety, Degree of Operating Leverage Jellico Inc.'s projected operating income (based on sales of 450,000 units) for the coming year is as follows: Total Sales $ 12,150,000 Total variable cost 7,533,000 Contribution margin $ 4,617,000 Total fixed cost 2,437,776 Operating income $ 2,179,224 Required: 1(a). Compute variable cost per unit. Enter your answer to the nearest cent. $per unit 1(b). Compute contribution margin per unit. Enter your answer to the nearest...
ACC 2302 1. Ex.4-38.Algo Break-Even Units, Contribution Margin Ratio, Multiple-Product Breakeven, Margin of Safety, Degree of Operating Leverage Jellico Inc.'s projected operating income (based on sales of 450,000 units) for the coming year is as follows: 2. Ex.4-39.Algo Total 3. Pr.4-40.Algo Sales $ 12,150,000 7,290,000 Total variable cost Contribution margin $ 4,860,000 Total fixed cost 2,865,240 Operating income $ 1,994,760 Required: 1(a). Compute variable cost per unit. Enter your answer to the nearest cent. per unit $ (b). Compute contribution...
ACC 2302 JUST THE LAST PART. 1. Ex.4-38.Algo Break-Even Units, Contribution Margin Ratio, Multiple-Product Breakeven, Margin of Safety, Degree of Operating Leverage Jellico Inc.'s projected operating income (based on sales of 450,000 units) for the coming year is as follows: 2. Ex.4-39.Algo Total 3. Pr.4-40.Algo Sales $ 12,150,000 7,290,000 Total variable cost Contribution margin $ 4,860,000 Total fixed cost 2,865,240 Operating income $ 1,994,760 Required: 1(a). Compute variable cost per unit. Enter your answer to the nearest cent. $ 16.2...
Contribution Margin, Break-Even Units, Break-Even Sales, Margin of Safety, Degree of Operating Leverage Aldovar Company produces a variety of chemicals. One division makes reagents for laboratories. The division's projected income statement for the coming year is: Sales (203,000 units @ $70) $14,210,000 Total variable cost 8,120,000 Contribution margin $6,090,000 Total fixed cost 4,945,500 Operating income $1,144,500 Required: 1. Compute the contribution margin per unit, and calculate the break-even point in units. Calculate the contribution margin ratio and use it to...
Contribution Margin, Break-Even Units, Break-Even Sales, Margin of Safety, Degree of Operating Leverage Aldovar Company produces a variety of chemicals. One division makes reagents for laboratories. The division's projected income statement for the coming year is: Sales (203,000 units @ $70) $14,210,000 Total variable cost 8,120,000 Contribution margin $6,090,000 Total fixed cost 4,945,500 Operating income $1,144,500 Required: 1. Compute the contribution margin per unit, and calculate the break-even point in units. Calculate the contribution margin ratio and use it to...
ACC 2302. IJUST NEED HELP WITH THE LAST PART 1. Ex.4-38.Algo Break-Even Units, Contribution Margin Ratio, Multiple-Product Breakeven, Margin of Safety, Degree of Operating Leverage Jellico Inc.'s projected operating income (based on sales of 450,000 units) for the coming year is as follows: 2. Ex.4-39.Algo Total 3. Pr.4-40.Algo Sales $ 12,150,000 7,290,000 Total variable cost Contribution margin $ 4,860,000 Total fixed cost 2,865,240 Operating income $ 1,994,760 Required: 1(a). Compute variable cost per unit. Enter your answer to the nearest...
Break-Even Units, Contribution Margin Ratio, Margin of Safety Khumbu Company's projected profit for the coming year is as follows: Total Per Unit Sales $1,275,000 $25.50 Total variable cost 459,000 9.18 Contribution margin $ 816,000 $ 16.32 Total fixed cost 518,670 Operating income $ 297,330 Required: 1. Compute the break-even point in units. If required, round your answer to nearest whole value. units 2. How many units must be sold to earn a profit of $240,000? If required, round your answer...
Break-Even Units, Contribution Margin Ratio, Margin of Safety Khumbu Company's projected profit for the coming year is as follows: Total Per Unit $26.50 $1,344,875 Sales 9.01 457,258 Total variable cost $ 17.49 $ 887,617 Contribution margin 434,395 Total fixed cost $ 453,222 Operating Income Required: 1. Compute the break-even point in units. If required, round your answer to nearest whole value. units 2. How many units must be sold to earn a profit of $240,0007 If required, round your answer...
Jellico Inc.'s projected operating income (based on sales of 450,000 units) for the coming year is as follows: Total Sales $ 11,700,000 Total variable cost 7,020,000 Contribution margin $ 4,680,000 Total fixed cost 2,705,040 Operating income $ 1,974,960 Required: 1(a). Compute variable cost per unit. Enter your answer to the nearest cent. per unit 1(b). Compute contribution margin per unit. Enter your answer to the nearest cent. S per unit 1(c). Compute contribution margin ratio. 96 1(d). Compute break-even point...
Jellico Inc.'s projected operating income (based on sales of 450,000 units) for the coming year is as follows: Total Sales $ 12,150,000 Total variable cost 7,654,500 Contribution margin $ 4,495,500 Total fixed cost 2,719,278 Operating income $ 1,776,222 Required: 1(a). Compute variable cost per unit. Enter your answer to the nearest cent. $ 17.01 per unit 1(b). Compute contribution margin per unit. Enter your answer to the nearest cent. $ 9.99 per unit 1(c). Compute contribution margin ratio. 37.00 %...