contestada

Product White Fragrant Loonzain Total Percentage of total sales 48 % 20 % 32 % 100 % Sales $ 312,000 100 % $ 130,000 100 % $ 208,000 100 % $ 650,000 100 % Variable expenses 93,600 30 % 104,000 80 % 114,400 55 % 312,000 48 % Contribution margin $ 218,400 70 % $ 26,000 20 % $ 93,600 45 % 338,000 52 % Fixed expenses 233,480 Net operating income $ 104,520 Dollar sales to break-even = Fixed expenses = $233,480 = $449,000 CM ratio 0.52 As shown by these data, net operating income is budgeted at $104,520 for the month and the estimated break-even sales is $449,000. Assume that actual sales for the month total $650,000 as planned. Actual sales by product are: White, $208,000; Fragrant, $260,000; and Loonzain, $182,000. Required: 1. Prepare a contribution format income statement for the month based on the actual sales data. 2. Compute the break-even point in dollar sales for the month based on your actual data.

Respuesta :

jepessoa

Answer:

1) contribution format income statement

                                                       Product                            

                              White               Fragrant             Loonzain            Total

Actual sales        $208,000         $260,000           $182,000         $650,000

Variable exp.        $62,400 (0.3) $208,000 (0.8)    $100,100 (.55) $370,500

Con.  margin        $145,600 (0.7)   $51,200 (0.2)      $81,900 (.45)  $278,700

Fixed expenses                                                                                  $233,480

Operating income                                                                                $45,220

2) break even point in dollar sales = fixed expenses / CM ratio = $233,480 / ($278,700 / $650,000) = $544,535.34

Otras preguntas