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 | $ | 11.00 | $ | 36.00 |
Variable expenses per unit | $ | 3.00 | $ | 14.00 |
Traceable fixed expenses per year | $ | 135,000 | $ | 49,000 |
Common fixed expenses in the company total $113,000 annually. Last year the company produced and sold 40,500 units of Weedban and 23,000 units of Greengrow.
Required:
Prepare a contribution format income statement segmented by product lines.
|
Segmented Income Statement | ||||||
Total | Weedban | Greengrow | ||||
Sales units | 40500 | 23000 | ||||
Selling price per unit | 11 | 36 | ||||
Variable cost perr unit | 3 | 14 | ||||
Sales revenue (Sales units*Selling price) | 1273500 | 445500 | 828000 | |||
Less: Variable cost (Units *Variable cost) | 443500 | 121500 | 322000 | |||
Contribution margin | 830000 | 324000 | 506000 | |||
Less: Traceable fixed cost | 184000 | 135000 | 49000 | |||
Segmented income margin | 646000 | 189000 | 457000 | |||
Less: Common Fixed cost | 113000 | |||||
Net operating income | 533000 |
Get Answers For Free
Most questions answered within 1 hours.