Contribution format Income Statement | ||||||||
Warm | Cozy | Total | ||||||
Amount | % | Amount | % | Amount | % | |||
Sales | 13500 | 100.00% | 6750 | 100.00% | 20250 | 100.00% | ||
Variable Expenses | 3375 | 25.00% | 3375 | 50.00% | 6750 | 33.33% | ||
Contribution Margin | 10125 | 75.00% | 3375 | 50.00% | 13500 | 66.67% | ||
Fixed Expenses | 3240 | 16.00% | ||||||
Net Operating Income | 10260 | 50.67% | ||||||
Break even point in dollar sales = Fixed costs/Contribution margin ratio | ||||||||
4,860.00 | ||||||||
i.e. | $4,860 | |||||||
Margin of safety = Sales - Break even Sales | 15,390 | |||||||
in % = Margin of Safety in Dollars/Sales | 76.00% | |||||||
Contribution format Income Statement | ||||||||
Warm | Cozy | Toasty | Total | |||||
Amount | % | Amount | % | Amount | % | Amount | % | |
Sales | 13500 | 100.00% | 6750 | 100.00% | 13950 | 100.00% | 34200 | 100.00% |
Variable Expenses | 3375 | 25.00% | 3375 | 50.00% | 11160 | 80.00% | 17910 | 52.37% |
Contribution Margin | 10125 | 75.00% | 3375 | 50.00% | 2790 | 20.00% | 16290 | 47.63% |
Fixed Expenses | 3240 | 9.47% | ||||||
Net Operating Income | 13050 | 38.16% | ||||||
Break even point | 6,802.21 | |||||||
Margin of safety | 27,397.79 | |||||||
in % | 80.11% | |||||||
d.Sales in Units = (Desired Income before tax + fixed costs)/Contribution Margin per unit | ||||||||
=(5250/0.7 + 3240)/3.62 | ||||||||
2966.850829 | pairs |
Warm Hands, a small company based in Prince Edward Island, manufactures and sells two types of...
Warm Hands, a small company based in Prince Edward Island, manufactures and sells two types of lightweight gloves for runners- Warm and Cozy. Current revenue, cost, and unit sales data for the two products appear below: Selling price per pair Variable expenses per pair Number of pairs sold monthly Warm $ 8.00 $ 2.00 2,700 units Cozy $12.00 $ 6.00 900 units Fixed expenses are $3,240 per month. Required: 1. Assuming the sales mix above, do the following: a. Prepare...
Warm Hands, a small company based in Prince Edward Island, manufactures and sells two types of lightweight gloves for runners—Warm and Cozy. Current revenue, cost, and unit sales data for the two products appear below: Warm Cozy Selling price per pair $8.00 $12.00 Variable expenses per pair $2.00 $6.00 Number of pairs sold monthly 1,200 units 400 units Fixed expenses are $3,510 per month. Required: 1. Assuming the sales mix above, do the following: a. Prepare a contribution format income...
Warm Hands, a small company based in Prince Edward Island, manufactures and sells two types of lightweight gloves for runners—Warm and Cozy. Current revenue, cost, and unit sales data for the two products appear below: Warm Cozy Selling price per pair $8.00 $12.00 Variable expenses per pair $2.00 $6.00 Number of pairs sold monthly 1,200 units 400 units Fixed expenses are $3,510 per month. Required: 1. Assuming the sales mix above, do the following: a. Prepare a contribution format income...
Warm Hands, a small company based in Prince Edward Island, manufactures and sells two types of lightweight gloves for runners- Warm and Cozy. Current revenue, cost, and unit sales data for the two products appear below: Selling price per pair Variable expenses per pair Number of pairs sold monthly $ 4.00 $ 1.00 2,100 units COZY $ 6.00 $ 3.00 700 units Fixed expenses are $1,800 per month. Required: 1. Assuming the sales mix above, do the following: a. Prepare...
Warm Hands, a small company based in Prince Edward Island, manufactures and sells two types of lightweight gloves for runners- Warm and Cozy. Current revenue, cost, and unit sales data for the two products appear below: Selling price per pair Variable expenses per pair Number of pairs sold monthly Warm Cozy $ 6.00 $ 9.00 $ 1.50 $ 4.50 3,000 units1,000 units Fixed expenses are $2,160 per month. 2. The company has developed another type of gloves that provide better...
Problem 4-25 Sales Mix; Multi-Product Break-Even Analysis; Target Profit; Margin of Safety (LO6, LOT, L09) Warm Hands, a small company based in Prince Edward Island, manufactures and sells two types of lightweight gloves for runners- Warm and Cozy. Current revenue, cost, and unit sales data for the two products appear below: points Skipped Selling price per pair Variable expenses per pair Number of pairs sold monthly Warm $9.00 $ 2.25 " 600 units C ozy $13.50 $ 6.75 200 units...
Island Novelties, Inc., of Palau makes two products, Hawaiian Fantasy and Tahitian Joy. Present revenue, cost, and sales data for the two products follow: Selling price per unit Variable expenses per unit Number of units sold annually Hawaiian Tahitian Fantasy Joy $ 20 $ 110 $ 9 $ 33 22,000 6,000 Fixed expenses total $664,000 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both dollar and percent...
Island Novelties, Inc. of Palau makes two products-Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit, and annual sales volume are as follows: Hawaiian Fantasy Tahitian Joy Selling price per unit Variable expense per unit Number of units sold annually Fixed expenses total $580,000 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both dollar and percent columns for each product and for the...
Island Novelties, Inc., of Palau makes two products—Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit and annual sales volume are as follows: Selling price per unit Variable expense per unit Number of units sold annually Hawaiian Fantasy $ 20 $ 13 Tahitian Joy s 100 $ 30 7,200 34,000 Fixed expenses total $651,900 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both...
Island Novelties, Inc., of Palau makes two products-Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit, and annual sales volume are as follows: Fantasy Tahitian Joy 12e Selling price per unit Variable expense per unit Number of units sold annually 14, eee 7,500 Required Fixed expenses total $580,000 per year. Required: 1. Assuming the sales mix given above, do the following a. Prepare a contribution format income statement showing both dollar and percent columns for each...