Hepras, Inc., has two product lines: routers and ethernet switches. During the current month, the two product lines reported the following results.
Routers | Switches | ||||||
Sales | $ | 670,000 | $ | 740,000 | |||
Variable costs (as a percentage of sales) | 40 | % | 45 | % | |||
Traceable fixed costs | $ | 250,000 | $ | 125,000 | |||
In addition, fixed costs common to both product lines amounted to $215,000.
Prepare an income statement showing percentages as well as dollar amounts. Conclude your statement with income from operations for the business and with the responsibility margin for each product line. (Round percentage answers to 2 decimal place. i.e. 0.1234 should be considered as 12.34%.)
Company | Routers | Switches | ||||
Dollars | % | Dollars | % | Dollars | % | |
Sales | 1410000 | 100.00% | 670000 | 100.00% | 740000 | 100.00% |
Variable costs | 601000 | 42.62% | 268000 | 40.00% | 333000 | 45.00% |
Contribution margin | 809000 | 57.38% | 402000 | 60.00% | 407000 | 55.00% |
Traceable fixed costs | 375000 | 26.60% | 250000 | 37.31% | 125000 | 16.89% |
Product responsibility margin | 434000 | 30.78% | 152000 | 22.69% | 282000 | 38.11% |
Common fixed costs | 215000 | 15.25% | ||||
Income from operations | 219000 | 15.53% | ||||
Get Answers For Free
Most questions answered within 1 hours.