In: Accounting
Royal Lawncare Company produces and sells two packaged products—Weedban and Greengrow. Revenue and cost information relating to the products follow:
Product |
||||
Weedban | Greengrow | |||
Selling price per unit | $ | 9.00 | $ | 33.00 |
Variable expenses per unit | $ | 2.70 | $ | 14.00 |
Traceable fixed expenses per year | $ | 135,000 | $ | 34,000 |
Common fixed expenses in the company total $96,000 annually. Last year the company produced and sold 35,500 units of Weedban and 21,500 units of Greengrow.
Required:
Prepare a contribution format income statement segmented by product lines.
CONTRIBUTION SHEET OF ROYAL LAWNCARE COMPANY | |||
Particulars | Weedban | Greengrow | |
A | Sale Units | 35,500 | 21,500 |
B | Selling Price per Unit | 9 | 33 |
C =A*B | Sales | 3,19,500 | 7,09,500 |
D | Variable Cost per unit | 3 | 14 |
E=A*D | Variable Cost | 95,850 | 3,01,000 |
F=C-E | Contribution | 2,23,650 | 4,08,500 |