Question

Selling price per unit ($1,500,000/30,000) $50.00
Variable costs per unit
Direct materials ($540,000/30,000) $18.00
Direct labor ($300,000/30,000) 00
Indirect materials ($15,000/30,000) 0.50
Indirect labor ($21,000/30,000) 0.70
Utilities ($54,000 x 0.2)/30,000 0.36
Maintenance ($33,000 x 0.4)/30,000 0.44
Commissions ($45,000/30,000) 1.50
Wages ($15,000/30,000)
Total ($960,000/30,000)
Contribution margin ($540,000/30,000)
Fixed costs:
Depreciation $180,000
Salaries 90,000
Utilities ($54,000 x 0.8) 43,200
Maintenance ($33,000 x 0.6) 19,800
Advertising 60,000
Rent
Total fixed costs

Operations at 60% of capacity, or 22,500 units:
Sales = 22,500 x $50 = $1,125,000
Total variable costs = 22,500 x $32 = $720,000
Operations at 75% of capacity, or 28,125 units
Sales = 28,125 x $50 = $1,406,250
Total variable costs = 28,125 x $32 = $900,000


60% of Capacity 75% of Capacity
Sales $1,125,000 $1,406,250
Total variable costs 720,000 900,000
Total fixed costs
Income from operations

Answer

This answer is hidden. It contains 59 characters.