Cullumber, Inc., had the following results for last year:
|
|
Total |
|
Per Unit |
Sales revenue |
|
$2,800,000 |
|
$50.00 |
Variable expenses |
|
1,232,000 |
|
22.00 |
Contribution margin |
|
1,568,000 |
|
$28.00 |
Fixed expenses |
|
400,000 |
|
|
Operating income |
|
$1,168,000 |
|
|
Prepare a new income statement for each of the following scenarios. Consider each scenario independently.
1. Sales volume increases by 10%. (Round per unit answers to 2 decimal places, e.g. 0.38.)
2. The sales price decreases by 5%. (Round per unit answers to 2 decimal places, e.g. 0.38.)
3.Variable costs per unit decrease by $1.64. (Round per unit answers to 2 decimal places, e.g. 0.38.)
4. The sales price decreases to $48.00, and an additional 6,600 units are sold. (Round per unit answers to 2 decimal places, e.g. 0.38.)
5. A new advertising campaign costing $82,600 increases sales volume by 10%. (Round per unit answers to 2 decimal places, e.g. 0.38.)
6. Variable costs per unit increase by $3.00, the sales price per unit increases by $3.00, sales volume decreases by 3,100 units, and fixed expenses increase by $20,000. (Round per unit answers to 2 decimal places, e.g. 0.38.)
Cullumber, Inc.
Income Statement
Total
Per Unit
Sales$
$
Variable expenses
Contribution margin
$
Fixed expenses
Operating income$
|