In: Finance
Gonyo Inc., which produces and sells a single product, has provided the following contribution format income statement for December appears below:
Sales (5,000 units) $ 305,000
Variable expenses 150,000
Contribution margin 155,000
Fixed expenses 104,400
Net operating income $ 50,600
Required: Redo the company's contribution format income statement assuming that the company sells 5,200 units.
What is the Net operating income:
Contribution format income statement if the company si selling 5,200 units
Contribution format Income Statement |
|
Particulars |
Amount ($) |
Sales [5,200 units x $61 per unit] |
3,17,200 |
Less: Variable Costs [5,200 units x $30 per unit] |
1,56,000 |
Contribution Margin |
1,61,200 |
Less: Fixed Costs |
1,04,400 |
Net Operating Income |
56,800 |
Selling price per unit = Sales / Number of units sold
= $305,000 / 5,000 units
= $61 per unit
Variable cost per unit = Total variable costs / Number of units sold
= $150,000 / 5,000 units
= $30 per unit