Answer:
a)647,000
b)658,000 yes as increase net income
c) 2,480,000
Explanation:
a) current net income : 842,000
less 13,000 x 12 increce in variable manufacturing (156,000)
less increase in fixed MO (39,000)
647,000
b)
Sales 3,200,000 (16,000 x 200)
Variable (1,408,000) 988,000x16,000/13,000 + 156,000
Contribution 1,792,000
Fixed MO (819,000)
Fixed S&A (315,000)
Net Income 658,000
c)
[tex]\frac{Fixed\:Cost + Target \: Profit}{Contribution \:Margin \:Ratio} = Break\: Even\: Point_{dollars}[/tex]
[tex]\frac{Contribution \: Margin}{Sales \: Revenue} = Contribution \: Margin \: Ratio[/tex]
1,792,000 / 3,200,000 = 0.56
[tex]\frac{1,134,000 + 254,800}{0.56} = Break\: Even\: Point_{dollars}[/tex]