EXERCISE 6-3 (10 MINUTES)

2. The change in net operating income from an increase in total sales of

$1,000 can be estimated by using the CM ratio as follows:

Change in total sales ... $1,000

× CM ratio... 40 %

= Estimated change in net operat-

ing income ... $ 400

This computation can be verified as follows:

Total sales... $200,000

÷ Total units sold... 50,000 units

= Selling price per unit .... $4.00 per unit

Increase in total sales... $1,000

÷ Selling price per unit .... $4.00 per unit

= Increase in unit sales ... 250 units

Original total unit sales .... 50,000 units

New total unit sales... 50,250 units

Original New

Total unit sales ... 50,000 50,250

Sales... $200,000 $201,000

Less variable expenses .... 120,000 120,600

Contribution margin ... 80,000 80,400

Less fixed expenses... 65,000 65,000

Net operating income ... $ 15,000 $ 15,400