Carla Vista Company had sales in 2021 of $1,770,000 on 60,000 units. Variable costs totaled $1,062,000, and fixed costs totaled $590,000. A new raw material is available that will decrease the unit variable costs by 20% (or $3.54). However, to process the new raw material, fixed operating costs will increase by $118,000. Management feels that one half of the decline in the unit variable costs should be passed on to customers in the form of a sales price reduction. The marketing department expects that this sales price reduction will result in a 5% increase in the number of units sold. (a) Prepare a projected CVP income statement for 2022, assuming the changes have not been made. (Round per unit cost to 2 decimal places, e.g. 5.25 and all other answers to O decimal places, e.g. 1,225.) > CARLA VISTA COMPANY CVP Income Statement $ $ Total CARLA VISTA COMPANY CVP Income Statement $ $ Total $ (b) Prepare a projected CVP income statement for 2022, assuming that changes are made as described. (Round per unit cost to 2 decimal places, e.g. 5.25 and all other answers to 0 decimal places, eg. 1.225.) $ Per Unit $ I Per Unit
Carla Vista Company had sales in 2021 of $1,770,000 on 60,000 units. Variable costs totaled $1,062,000, and fixed costs totaled $590,000. A new raw material is available that will decrease the unit variable costs by 20% (or $3.54). However, to process the new raw material, fixed operating costs will increase by $118,000. Management feels that one half of the decline in the unit variable costs should be passed on to customers in the form of a sales price reduction. The marketing department expects that this sales price reduction will result in a 5% increase in the number of units sold. (a) Prepare a projected CVP income statement for 2022, assuming the changes have not been made. (Round per unit cost to 2 decimal places, e.g. 5.25 and all other answers to O decimal places, e.g. 1,225.) > CARLA VISTA COMPANY CVP Income Statement $ $ Total CARLA VISTA COMPANY CVP Income Statement $ $ Total $ (b) Prepare a projected CVP income statement for 2022, assuming that changes are made as described. (Round per unit cost to 2 decimal places, e.g. 5.25 and all other answers to 0 decimal places, eg. 1.225.) $ Per Unit $ I Per Unit
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![**Carla Vista Company Financial Scenario**
*Background:*
Carla Vista Company had sales in 2021 of $1,770,000 on 60,000 units. Variable costs amounted to $1,062,000, and fixed costs totaled $590,000.
A new raw material can reduce unit variable costs by 20% (or $3.54). However, utilizing this material will increase fixed operating costs by $118,000. Management intends to apply half of the decrease in variable unit costs as a sales price reduction. The marketing team anticipates this price reduction will result in a 5% increase in the number of units sold.
---
**Task (a):** Prepare a projected CVP (Cost-Volume-Profit) income statement for 2022, assuming no changes have been made. The statement should be calculated with rounded values as follows:
- Per unit costs: Round to 2 decimal places (e.g., $5.25)
- All other figures: Round to 0 decimal places (e.g., $1,225)
**CVP Income Statement Structure:**
- Total and Per Unit Columns
- Include fields for:
- Revenue
- Variable Costs
- Contribution Margin
- Fixed Costs
- Net Income
---
**Task (b):** Prepare a projected CVP income statement for 2022, assuming described changes are implemented. Use the same rounding conventions as in Task (a).
**CVP Income Statement Structure:**
- Total and Per Unit Columns
- Include fields for:
- Revenue
- Variable Costs
- Contribution Margin
- Fixed Costs
- Net Income
*Note: No numerical values are provided in this overview, and placeholders are used in the template for calculation completion.*](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F0d1f03dc-16fb-4834-9136-6d6472c9ed62%2F15108559-9f4f-42f0-90e5-f34600535b1b%2Fm8aui28_processed.jpeg&w=3840&q=75)
Transcribed Image Text:**Carla Vista Company Financial Scenario**
*Background:*
Carla Vista Company had sales in 2021 of $1,770,000 on 60,000 units. Variable costs amounted to $1,062,000, and fixed costs totaled $590,000.
A new raw material can reduce unit variable costs by 20% (or $3.54). However, utilizing this material will increase fixed operating costs by $118,000. Management intends to apply half of the decrease in variable unit costs as a sales price reduction. The marketing team anticipates this price reduction will result in a 5% increase in the number of units sold.
---
**Task (a):** Prepare a projected CVP (Cost-Volume-Profit) income statement for 2022, assuming no changes have been made. The statement should be calculated with rounded values as follows:
- Per unit costs: Round to 2 decimal places (e.g., $5.25)
- All other figures: Round to 0 decimal places (e.g., $1,225)
**CVP Income Statement Structure:**
- Total and Per Unit Columns
- Include fields for:
- Revenue
- Variable Costs
- Contribution Margin
- Fixed Costs
- Net Income
---
**Task (b):** Prepare a projected CVP income statement for 2022, assuming described changes are implemented. Use the same rounding conventions as in Task (a).
**CVP Income Statement Structure:**
- Total and Per Unit Columns
- Include fields for:
- Revenue
- Variable Costs
- Contribution Margin
- Fixed Costs
- Net Income
*Note: No numerical values are provided in this overview, and placeholders are used in the template for calculation completion.*
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education