1Decrease in sales volume 3,000 units × 75% = 2,250
2Increase in variable expenses $50 × 115% = $57.50
3Decrease in net operating income $35,000 – $3,125 = $31,875
Rothe Company manufactures and sells a single product that it sells for $90 per unit and has a
contribution margin ratio of 35%. The company’s fixed expenses are $49,500. If Rothe desires a monthly
target net operating income equal to 15% of sales, the amount of sales in units will have to be (rounded):
Selling price = $90 per unit
Target profit = 0.15 × Dollar sales
Dollar sales to attain a target profit = (Target profit + Fixed expenses) ÷ CM ratio
Dollar sales = [(0.15 × Dollar sales) + $49,500] ÷ 0.35
0.35 × Dollar sales = (0.15 × Dollar sales) + $49,500
0.20 × Dollar sales = $49,500
Dollar sales = $49,500 ÷ 0.20 = $247,500
Unit sales = Dollar sales ÷ Selling price = $247,500 ÷ $90 per unit = 2,750 units
$14,400
$24,000
$9,600
$16,000