In: Accounting
Marano Corporation produces and sells a single product. In October, the company sold 1,000 units. Its total sales were $156,000, its total variable expenses were $79,000, and its total fixed expenses were $55,900.
a. Construct the company's contribution format income statement for October. (Do not round intermediate calculations.)
b. Redo the company's contribution format income statement assuming that the company sells 900 units. (Do not round intermediate calculations.)
Requirement a
Contribution margin Income statement |
|
Sales Revenue |
$ 1,56,000.00 |
Variable cost |
$ 79,000.00 |
Contribution margin |
$ 77,000.00 |
Fixed cost |
$ 55,900.00 |
Net operating income |
$ 21,100.00 |
Requirement b
Contribution margin Income statement (900 Units) |
|
Sales Revenue |
$ 1,40,400.00 |
Variable cost |
$ 71,100.00 |
Contribution margin |
$ 69,300.00 |
Fixed cost |
$ 55,900.00 |
Net operating income |
$ 13,400.00 |
Contribution margin Income statement (900 Units) |
|
Sales Revenue |
=156000/1000*900 |
Variable cost |
=79000/1000*900 |
Contribution margin |
=140400-71100 |
Fixed cost |
55900 |
Net operating income |
69300-55900 |
Working |
Total (A) |
Units sold (B) |
Per Unit(A/B) |
Sales Revenue |
$ 1,56,000.00 |
1000 |
$ 156.00 |
Variable cost |
$ 79,000.00 |
1000 |
$ 79.00 |
Contribution margin |
$ 77,000.00 |
1000 |
$ 77.00 |
Fixed cost |
$ 55,900.00 |
||
Net operating income |
$ 21,100.00 |