Verified Document

Margin Contribution Income Statement Sales 9000 Units Essay

¶ … Margin

Contribution Income Statement

Sales (9000 units sold)

2,700,000

Variable Expenses

Product costs (120+60=40)x9000

1,980,000

Selling and admin 10x9000

Contribution Margin (70 per unit)

Fixed Expenses

Manufacturing Overhead

Selling and administrative

Net Operating Income

The net income on the contribution income statement is $25,000 lower than the $305,000 on the absorption income statement because $25 in fixed expenses is assigned to each unit cost (Accounting for Management, 2012). Where 10,000 units were produced, but only 9,000 sold, that leaves 1,000 units in inventory. The additional $25,000, 25 x 1,000, is listed in the inventory account.

Contribution Margin Income Statement

Sales 9,000 units at 330

2,970,000

Variable Expenses

Production (120+60+40)x9,000

1,980,000

Selling and admin 10x9,000

90,000

2,070,000

Contribution Margin

9,000,000

Fixed Expenses

Manufacturing Overhead

250,000

Selling and admin

100,.000

350,000

Net Income

550,000

Break even Analysis

0+350,000/(900,000/9,000)

0+350,000/100=3500 units

(150+60+40)/9,000=2,340,000

2,970,000-2,340,000=70

0+350,000/70=5000 units

Part II

Manufacturing Decision

Selling Price

250 ea unit

210 ea unit

Sales 1100 units

275,000

231,000

Variable Expenses

Direct Material at 110 per unit

121,000

121,000

Direct Labor at 60 per unit

66,000

66,000

Variable Overhead at 40 per unit

44,000

231,000

44,000

231,000

Contribution Margin

44,000

0

With the selling price at 250 per unit, the contribution margin is 40 per unit (44,000/1100). If the selling price is 210 per unit, the contribution margin is zero. The decision needs to be declined because of ensuring that proper equipment is available, ensuring the needed skill of labor, allocated fixed overhead, after sales-service, and the risk involved of defective product (Brewer, 2010). Other variable costs, such as equipment maintenance, fluctuating material costs, as well as others, can change the contribution margin. With a narrow contribution margin, there is the risk of completing the order and just breaking even without benefit to the company, or even having a loss in the end. In manufacturing, there is also the consideration of environmental costs, such as pollution.

Bibliography

Accounting for Management. (2012). Retrieved from Income Comparison for variable and absorption costing: http://accounting4management.com/incom...mparison_of_variable_and_absorption_costing.htm

Brewer, P.C. (2010). Introduction to Managerial Accounting. New York, NY: McGraw Hill.

Cite this Document:
Copy Bibliography Citation

Related Documents

Income Statement
Words: 911 Length: 3 Document Type: Research Paper

Financial Analysis Marco Polo Statement of Income Revenue Cost of Goods Sold Gross Profit Marketing Expenses Distribution Overheads Interest Exp Total Expenses Net Income The first year of trading was rough, in that the company lost money. While on the surface this poor performance, it should be noted that the cost of goods sold is somewhat inflated because the expenses of putting together each guide were not amortized. Thus, they are fully applied to this year, even though the sales of these

Income Statement VERTICAL2011 Vertical 2010 Horizontal Sales
Words: 602 Length: 2 Document Type: Essay

Income Statement Vertical2011 Vertical 2010 Horizontal Sales Other Revenue Total Less Cost of Goods Sold Operation & Admin Expenses Income Tax Interest Expense Total Net Income Because of economic decline and uncertainties of unemployment, energy prices, etc. 2010 was in over deflation and 2011 had an overall inflation (2011 Annual Report, 2011). Income tax increased in 2011 due to repatriation taxes on dividends from a Canadian subsidiary. Balance Sheet Vertical 2011 Vertical 2010 Horizontal Cash & equivalent Receivables Inventories Prepaid Expenses Total Property' Depreciation & Amortization -71.30% -68.20% Goodwill Invest. Unconsolidated affiliate Other Assets Total Assets Cur. Note Maturities Cur. Cap. Lease

Income Statement 6 Defines Comprehensive
Words: 821 Length: 3 Document Type: Research Paper

An example here may be income from an original Rembrandt that one possesses and, occasionally, loans for parties, or income from one's continuing retail business, or income that is still coming in from last month's rental payment even though the original inhabitants have discontinued their lease. This part of the income statement remains unchanged. The only element that SFAS 130 appends is the category of other comprehensive income. 3. Definition

Income Statement Contribution Method Revenue
Words: 371 Length: 1 Document Type: Research Proposal

This is the result of the decline in inventory levels. If the inventory levels had not changed, there would have been no difference between the net profit for the two methods. If the company sold another 10,000 units, it would have a higher profit. This calculation was based on the contribution margin method. What occurs in this method is that the company sells more, but it does not produce more.

Income Statement and Balance Sheet
Words: 568 Length: 2 Document Type: Term Paper

3% decline. The decrease in gross margin was primarily due to an increase in postage rates effective May 2007 and a reduction in the prices of Netflix's most popular subscription plans during the second quarter of 2007 caused by increased competition. The company is anticipating further pressures on gross margin in 2008 due to continued price competition and another slight increase in postage rates. The company is anticipating a shift from

Income Statement and Nike
Words: 722 Length: 2 Document Type: Term Paper

Nikes Income Sheet The latest Nike 10-K covers the period ending 31st May 2016 (Nike, 2016). Looking specifically at the consolidated income statement, this is very short, and although there is a subcategory for gross profit. Nike, 2016). This is the two step format, as there is a breakdown of the categories, operating income is separated from non-operating income and there is a subcategory for gross profit, these indicate the

Sign Up for Unlimited Study Help

Our semester plans gives you unlimited, unrestricted access to our entire library of resources —writing tools, guides, example essays, tutorials, class notes, and more.

Get Started Now