Lorge Corporation has collected the following information after its first year of sales. Sales were $1,600,000 on 80,000 units; selling expenses $250,000 (40% variable and 60% fixed); direct materials $620,800; direct labor $270,000; administrative expenses $270,000 (20% variable and 80% fixed); and manufacturing overhead $336,000 (70% variable and 30% fixed). Top management has asked you to do a CVP analysis so that it can make plans for the coming year. It has projected that unit sales will increase by 10% next year. Collapse question part (a) Incorrect answer. Your answer is incorrect. Try again. Compute (1) the contribution margin for the current year and the projected year, and (2) the fixed costs for the current year. (Assume that fixed costs will remain the same in the projected year.) (1) Contribution margin for current year $Entry field with incorrect answer now contains modified data Contribution margin for projected year $Entry field with incorrect answer (2) Fixed costs for current year $Entry field with incorrect answer
(1) Contribution margin for current year
Current Year Cost
Variable
Fixed
Total
Selling Expenses
100000
150,000
250,000
Direct Materials
620800
620800
Direct Labor
270,000
270000
Admin. Expenses
54000
216,000
270,000
Mfg. Overhead
235200
100,800
336000
Total
1,280,000
466,800
1,746,800
Calculation for current year contribution margin
particular
Amount in $
80,000 units
Per Ubits
Sales
1600000
20
Less:
Variable Cost
1,280,000
16
Contribution Margin
320,000
4
Less:
Fixed Cost
466,800
Net Profit
-146,800
CVP analysis so that it can make plans for the coming year. It has projected that unit sales will increase by 10% next year
particular
Amount in $
88,000 units
Per Ubits
Sales
1760000
20
Less:
Variable Cost
1,408,000
16
Contribution Margin
352,000
4
Less:
Fixed Cost
466,800
Net Profit
-114,800