The Contribution Margin Income Statement of Cosmic Donuts for March 2012 Follows

The Contribution Margin Income Statement of Cosmic Donuts for March 2012 Follows

<p>The contribution margin income statement of Cosmic Donuts for march 2012 follows: Cosmic Donuts Contribution Margin Income Statement For the month of March 2012 Sales revenue $127,000 Cost of goods sold $32,400 Marketing costs $17,300 General and administrative cost $10,625 60,325 Contribution margin $66,675 Marketing costs $56,700 General and administrative cost $6,300 63,00 Operating income $3,675</p><p>Cosmic sell two dozen plain donuts for every dozen custard-filled donuts. A dozen plain donuts sells for $6, with total variable cost of $2 per dozen. a dozen custard-filled donuts sells for $8, with toatl variable cost of $5.50 per dozen. </p><p>Requirements 1. Determine cosmic's monthly breakeven point in dozens of plain donuts and custard- filled onuts. Prove your answer by preparing a summary contribution margin income statement at the breakeven level of sales. Show only two categories of costs: variable and fixed. 2. Compute cosmics margin of safety in dollars for March 2012. 3. If Cosmic can increase monthly sales volume by 10%, what will opersting income be? (The sales mix remains unchanged) </p><p>Req. 1</p><p>Plain/doz Filled/doz Sale price per unit $6.00 $8.00 Variable costs per unit 2 .00 5 .50 Contribution margin per unit $4.00 $2.50 Sales mix in units 2 1 3 Contribution margin $8.00 $2.50 $10.50 Weighted-average CM ($10.50 / 3) $ 3 .50</p><p>Fixed costs + Operating income Breakeven sales in units = Weighted-average contribution margin per unit $63,000 + $0 = $3.50</p><p>= 18,000 units</p><p>Breakeven units 18,000</p><p>Number of plain [18,000 × (2/3)] 12,000</p><p>Number of custard-filled [18,000 × (1/3)] 6,000</p><p>Proof:</p><p>Plain/doz Filled/doz Total Sales revenue $72,000 $48,000 $120,000 Variable costs 24,000 33,000 57,000 Contribution margin $48,000 $15,000 63,000 Fixed costs 63,000 Operating income $ 0</p><p>Req. 2</p><p>Margin of Safety = Expected Sales Dollars − Breakeven Sales Dollars $7,000 = $127,000 − $120,000</p><p>Req. 3</p><p>If monthly sales volume increases 10%, sales revenue will be $139,700 ($127,000 × 1.10). The new operating income is computed as follows:</p><p>Fixed costs + Operating income Sales in dollars = Contribution margin ratio</p><p>$63,000 + Operating income $139,700 = 0.525*</p><p>Operating income = $10,343 *From Req. 1 “proof,” $63,000 / $120,000 = 0.525.</p>

View Full Text

Details

  • File Type
    pdf
  • Upload Time
    -
  • Content Languages
    English
  • Upload User
    Anonymous/Not logged-in
  • File Pages
    3 Page
  • File Size
    -

Download

Channel Download Status
Express Download Enable

Copyright

We respect the copyrights and intellectual property rights of all users. All uploaded documents are either original works of the uploader or authorized works of the rightful owners.

  • Not to be reproduced or distributed without explicit permission.
  • Not used for commercial purposes outside of approved use cases.
  • Not used to infringe on the rights of the original creators.
  • If you believe any content infringes your copyright, please contact us immediately.

Support

For help with questions, suggestions, or problems, please contact us