Explore BrainMass

Explore BrainMass

    Contribution Margin

    Not what you're looking for? Search our solutions OR ask your own Custom question.

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    2. Larimer Industries is a division of Widgetco, a diversified manufacturer whose divisions are profit centers. Larimer makes a single product, X47, in its plant, which has a capacity of 18,000 units/month. At the normal volume of 10,000 units/month, X47 has a unit cost of $750, consisting of: direct materials, $260; direct labor, $180; overhead, $310. Manufacturing overhead has both fixed and variable components. Fixed overhead is applied at a rate of 150% of direct labor cost. Fixed selling and administrative costs are $620,000/month. Several other companies also make an equivalent product. The market price is normally $900/unit.
    a. Prepare a monthly income statement for Larimer Industries at a sales volume of 10,000 units, using the contribution format. Note that there is no interest or income tax expense, because Larimer is simply a division of the corporation.
    b. What is the breakeven level of sales in units per month (round to the nearest whole unit)?
    c. The marketing department has proposed an ad campaign for next year that will cost $400,000. How many additional units must be sold at the regular price in order for this campaign to yield an incremental profit of $150,000 (round to the nearest whole unit)?
    d. Windsor Division of Widgetco is developing a new product for which X47 would be an input. What factors would influence the managers of Larimer and Windsor as they negotiate a transfer price?

    © BrainMass Inc. brainmass.com December 24, 2021, 10:07 pm ad1c9bdddf
    https://brainmass.com/business/profit-margin/contribution-margin-income-statement-445752

    SOLUTION This solution is FREE courtesy of BrainMass!

    Calculating the unit variable costs:
    The overhead consists of fixed and variable overhead. The fixed overhead is 150% of direct labor cost or 150% of $180 = $270. The variable overhead is $310 - $270 = $40.
    Therefore the unit variable cost is $260 + $180 + $40 = $480

    Total fixed costs consist of:
    Fixed overhead cost = 10,000 * $270 = $2,700,000 per month
    Fixed selling and administrative costs = $620,000 per month

    Monthly income statement in contribution format
    Sales = 10,000 * $900 = $9,000,000
    Variable costs = 10,000 * $480 4,800,000
    Contribution margin (sales - variable costs) 4,200,000
    Fixed overhead 2,700,000
    Fixed selling and administrative costs 620,000
    Net income (contribution margin - fixed costs) $ 880,000

    Variable contribution margin per unit = $900 - $480 = $420
    Break-even = ($2,700,000 + $620,000)/$420 = 7,905 units

    Additional units = ($400,000 + $150,000)/$420 = 1,310 units

    Since each division is a profit center the managers of Larimer and Windsor are going to try to maximize their profit.
    The minimum price charged by managers of Larimer will be the variable costs: $420
    The maximum price paid by managers of Windsor will be the market price (price charged for similar product by other manufacturers): $900
    The negotiated price will be between the variable costs and the market price: $420 - $900.
    The maximum number of units produced per month will be the excess capacity or 18,000 - 10,000 = 8,000

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    © BrainMass Inc. brainmass.com December 24, 2021, 10:07 pm ad1c9bdddf>
    https://brainmass.com/business/profit-margin/contribution-margin-income-statement-445752

    ADVERTISEMENT