The following income statements illustrate different cost structures for two com
ID: 2509539 • Letter: T
Question
The following income statements illustrate different cost structures for two competing companies: Income Statements Company Name Munoz Jordan Number of customers (a) 85 85 Sales revenue (a × $230) $ 19,550 $ 19,550 Variable cost (a × $180) N/A (15,300 ) Variable cost (a × $0) 0 N/A Contribution margin 19,550 4,250 Fixed cost (15,300 ) 0 Net income $ 4,250 $ 4,250 Required Reconstruct Munoz’s income statement, assuming that it serves 170 customers when it lures 85 customers away from Jordan by lowering the sales price to $130 per customer. Reconstruct Jordan’s income statement, assuming that it serves 170 customers when it lures 85 customers away from Munoz by lowering the sales price to $130 per customer.
Explanation / Answer
In case of Munoz, variable cost is zero. That means entire selling price will become the contribution margin. So, when we lower the selling price to 130, contribution margin will become 130. So, for break even it requires 15300/130 (fixed cost/contribution per unit) = 117.69 units = 118 units. So, at selling price 130, if it sells more than 118 units, it wont get any loss.
But, in case of Jordan, it has variable cost of 180 per unit. So, its selling price per unit should be more than 180, then only it will get any positive contribution and there by any profit. Otherwise, it will get losses. If it sells at 130 i.e. $50 less than the variable cost, it will get loss of $50 per unit. So, if it sells 170 units, then it will get loss of 170units*$50= $8500 loss.
Reconstructed Munoz’s income statement, assuming that it serves 170 customers when it lures 85 customers away from Jordan by lowering the sales price to $130 per customer.
Company Name
Munoz
Number of customers (a)
170
Sales revenue (a × $130)
$22,100
Variable cost (a × $180)
N/A
Variable cost (a × $0)
0
Contribution margin
22,100
Fixed cost
-15,300
Net income
$6,800
Reconstructed Jordan’s income statement, assuming that it serves 170 customers when it lures 85 customers away from Munoz by lowering the sales price to $130 per customer.
Company Name
Jordan
Number of customers (a)
170
Sales revenue (a × $130)
$22,100
Variable cost (a × $180)
-30,600
Variable cost (a × $0)
N/A
Contribution margin
-8,500
Fixed cost
0
Net income
($8,500)
Company Name
Munoz
Number of customers (a)
170
Sales revenue (a × $130)
$22,100
Variable cost (a × $180)
N/A
Variable cost (a × $0)
0
Contribution margin
22,100
Fixed cost
-15,300
Net income
$6,800
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.