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
- 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
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
