Contribution Format 2016 2017 2018 Sales $ 135,987 $ 177,866 $ 232,887 Variable expenses Cost of...

Contribution Format
	2016	2017	2018
Sales	$ 135,987	$ 177,866	$ 232,887
Variable expenses
Cost of sales	88,265	111,934	139,156
Fulfillment	14,095	20,199	27,222
Marketing	7,233	10,069	13,814
Technology and content	8,042.50	11,310	14,418.50
Total variable expenses	117,636	153,512	194,610
Contribution margin	$ 18,351	$ 24,354	$ 38,277
Fixed expenses
Fulfillment	3,524	5,050	6,805
Technology and content	8,042.50	11,310	14,418.50
General and admin	2,432	3,674	4,336
Other	167	214	296
Total fixed expenses	14,165	20,248	25,856
Operating income	$ 4,186	$ 4,106	$ 12,421

calculate the contribution margin ratio , break even dollar sales, margin of safety (dollars) safety margin % of sales

Expert Solution

	Contribution Format
		2016	2017	2018
i	Sales	135,987	177,866	232,887
ii	Total variable expenses	117,636	153,512	194,610
iii	Contribution margin	18,351	24,354	38,277
iv	Total fixed expenses	14,165	20,248	25,856
v	Operating income	4186	4,106	12,421

vi=iii/i	Contribution margin ratio	13.49%	13.69%	16.44%
vii=iv/vi	Break even dollar sales	104,967.35	147,878.41	157,314.48
viii=i-vii	Margin of safety $	31,019.65	29,987.59	75,572.52
ix=viii/i	Margin of safety %	22.81%	16.86%	32.45%

ekkarill92 answered 2 months ago

Debella Corporation's contribution format income statement for July follows: Sales $ 1,568,800 Variable expenses 943,400 Contribution...

Debella Corporation's contribution format income statement for July follows: Sales $ 1,568,800 Variable expenses 943,400 Contribution margin 625,400 Fixed expenses 354,000 Net operating income $ 271,400 Debella has no beginning or ending inventories. They produced and sold 10,600 units during July. Required: a. What is Debella's contribution margin ratio? (Enter as a percentage, rounded to 1 decimal place.) b. What is Debella's contribution margin per unit? c. What is Debella's break-even in units? d. If sales...

1). Contribution Margin is: a). Sales - Total Variable expenses b). Sales - Total variable expenses...

1). Contribution Margin is: a). Sales - Total Variable expenses b). Sales - Total variable expenses - Total fixed expenses c). Sales revenue per unit x Sales quantity d). Variable expense per unit x Sales quantity 2). When preparing segmented income statements fixed expense are separated into the following categories: a). Traceable and common b).Fixed and Variable c).Direct and indirect d).Product and period 3).A Co. reported: Sales $125000; Contribution margin $62000; Total fixed expenses $42000; Common fixed expenses $15000. How...

The July contribution format income statement of Doxtater Corporation appears below: Sales $ 564,400 Variable expenses...

The July contribution format income statement of Doxtater Corporation appears below: Sales $ 564,400 Variable expenses 312,800 Contribution margin 251,600 Fixed expenses 193,800 Net operating income $ 57,800 If the company's sales increase by 19%, its net operating income should increase by about:

2016 2017 2018 Compensation Expenses (Base & Variable Pay): 38.5 41.7 40.6 Pay-for-Performance Expenses: 7.5 10.3...

2016 2017 2018 Compensation Expenses (Base & Variable Pay): 38.5 41.7 40.6 Pay-for-Performance Expenses: 7.5 10.3 9.9 Benefits Expenses: 18.3 19.9 19.3 Total Operating Expenses: 65.6 72.7 74.0 Total Revenue: 199.1 191.9 178.7 Total Compensation Expense Factor: 0.87 0.85 0.81 Pay-for-Performance Expense Factor: 0.11 0.14 0.13 Total Compensation Revenue Factor: 0.29 0.32 0.34 Pay-for-Performance Revenue Factor: 0.04 0.05 0.06 What trends did you notice? What implications do they have?

Contribution Income Statement Sales (16,000 units) ……………………….. 128,000 Variable expenses ……………………… 80,000 Contribution Margin ………………… 48,000...

Contribution Income Statement Sales (16,000 units) ……………………….. 128,000 Variable expenses ……………………… 80,000 Contribution Margin ………………… 48,000 Fixed expenses ………………………… 12,000 Net Operating Income ………………. 36,000 Jackpot company sells a single product, has provided its contribution format income statement for June. Required: Prepare Contribution Income Statement assuming that the business expects an increase in its total sales (as revenue) by 10% and decrease in variable cost per unit by $3. (2.5 marks) Refer to the original data, how much is the...

Income Statement 2016 2017 2018 Net sales 1,304,000 1,507,000 1,791,000 Cost of sales 781,000 952,000 1,210,000...

Income Statement 2016 2017 2018 Net sales 1,304,000 1,507,000 1,791,000 Cost of sales 781,000 952,000 1,210,000 Gross profit 523,000 555,000 581,000 Marketing 135,400 149,670 220,245 General administration 151,000 151,200 219,560 Depreciation 35,695 49,805 60,345 EBIT 200,905 204,325 80,850 Interest 45,000 57,000 70,000 EBT 155,905 147,325 10,850 Income tax 48,331 45,671 3,364 Net income 107,574 101,654 7,487 Balance Sheet 2016 2017 2018 Cash 55,000 43,500 11,000 Accounts receivable 220,000 261,000 376,337 Inventories 388,124 437,139 545,000 Prepaid insurance 25,000 28,000 28,500 Total...

The following is Antisdale Corporation's contribution format income statement for last month: Sales $ 3,750,000 Variable...

The following is Antisdale Corporation's contribution format income statement for last month: Sales $ 3,750,000 Variable expenses 1,687,500 Contribution margin 2,062,500 Fixed expenses 950,000 Net operating income $ 1,112,500 The company has no beginning or ending inventories and produced and sold 60,000 units during the month. Required: a. What is the company's contribution margin ratio? b. What is the company's break-even in units? c. If sales increase by 6,000 units, by how much should net operating income...

Sales (4,000 units) $200,000 Variable expenses 110,000 Contribution margin 90,000 Fixed expenses 48,000 Net operating income...

Sales (4,000 units) $200,000 Variable expenses 110,000 Contribution margin 90,000 Fixed expenses 48,000 Net operating income $42,000 A)What is the contribution margin per unit? B)What is the contribution margin ratio? C)What is the variable expense ratio? D) If sales increase to 6,050 units, what would be the estimated net operating income? E) If the selling price decreases by $4 per unit and the sales volume increases by 200 units, what would be the estimated net operating income? F) If the...

1. The following is Ark Corporation's contribution format income statement for last month: Sales $1,200,000 Variable...

1. The following is Ark Corporation's contribution format income statement for last month: Sales $1,200,000 Variable expenses 800,000 Contribution margin 400,000 Fixed expenses 300,000 Net operating income $ 100,000 The company has no beginning or ending inventories and produced and sold 25,000 units during the month. Required: a. What is the company's contribution margin ratio? b. What is the company's break-even in units? c. If sales increase by 100 units, by how much should net operating income increase? d. How many...

Contribution Margin Format Example: Volume XX Sales XX Variable Costs (Listed) XX Variable Costs (Total) XX...

Contribution Margin Format Example: Volume XX Sales XX Variable Costs (Listed) XX Variable Costs (Total) XX Contribution Margin XX Fixed Costs (Listed) XX Fixed Costed (Total) XX Operating Income XX Vroom-Vroom manufactures ride-on cars for toddlers and young children. They have a fiscal year of January through December. When they were preparing their budget, they couldn’t decide if a static or flexible budget would be best for their company – so they did both. It is now March, and their...

Question