What would be the operating profit of Company X if its production output for the year had been 110,000 units (equal to the number of units sold) instead of the 120,000 units production output level assumed in table?
| |
Company X
|
|
| |
Per Unit
|
Totals
|
|
Operating Profit Report for Year
|
|
|
|
Sales volume, in Units
|
|
110,000
|
|
Sales Revenue
|
$1,400.00
|
$154,000,000
|
|
Cost of Goods Sold Expense (see below)
|
-760
|
-83,600,000
|
|
Gross Margin
|
$640.00
|
$70,400,000
|
|
Variable Operating Expenses
|
-300
|
-33,000,000
|
|
Contribution Margin
|
$340.00
|
$37,400,000
|
|
Fixed Operating Expenses
|
|
-21,450,000
|
|
Operating Profit
|
|
$15,950,000
|
|
Manufacturing Activity Summary for Year
|
Per Unit
|
Totals
|
|
Annual Production Capacity, in Units
|
|
150,000
|
|
Actual Output, in Units
|
|
120,000
|
|
Raw Materials
|
$215.00
|
$25,800,000
|
|
Direct Labor
|
125
|
15,000,000
|
|
Variable Manufacturing Overhead Costs
|
70
|
8,400,000
|
|
Total Variable Manufacturing Costs
|
$410.00
|
$49,200,000
|
|
Fixed Manufacturing Overhead Costs
|
350
|
42,000,000
|
|
Product Cost and Total Manufacturing Costs
|
$760.00
|
$91,200,000
|