Question: A contribution format income statement based upon the 72,000 projected sales units for the year has been prepared showing the contribution format income statement in

  1. A contribution format income statement based upon the 72,000 projected sales units for the year has been prepared showing the contribution format income statement in total dollars for 72,000 units sold, per unit through contribution margin, and as a percentage through contribution margin (creates three columns). From the contribution format income statement, the cost structure percentages and the break-even point in volume of units and sales dollars have been computed. Discuss what the cost structure percentages, break-even point in units and break-even point in sales dollars means for Water Play.
Water Play, Inc.
Contribution Income Statement
For Year Ended December 31, 20XX
Total Per Unit Percentage
Sales revenue $ 2,160,000,000 $ 30,000 100.0%
Variable costs: 0.0%
Direct materials $ 540,000,000 7,500 25.0%
Direct labor 208,008,000 2,889 9.6%
Variable overhead 345,000,000 4,792 16.0%
Variable selling expenses 172,800,000 2,400 8.0%
Variable administrative expenses - - 0.0%
Total variable costs 1,265,808,000 17,581 58.6%
Contribution margin 894,192,000 12,419 41.4%
Fixed costs:
Fixed overhead 221,400,000
Fixed selling expenses 215,987,500
Fixed administrative expenses 147,762,500
Total fixed costs 585,150,000
Net operating income $ 309,042,000
Break-even point in units Total fixed costs 585,150,000 47,116
CM per unit 12,419
Break-even point in dollars Total fixed costs 585,150,000 1,413,481,668
CM percentage 41.4%
Margin of safety in dollars Budgeted sales revenue 2,160,000,000
-Break-even sales 1,413,481,668
Margin of safety 746,518,332
Margin of safety percentage Margin of safety 746,518,332 34.6%
Budgeted sales revenue 2,160,000,000
Operating leverage ratio Total contribution margin 894,192,000 2.89
Net operating income 309,042,000
Cost structure:
Total variable costs 1,265,808,000 68.4%
Total fixed costs 585,150,000 31.6%
Total costs 1,850,958,000 100.0%

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!