Question

Olongapo Sports Corporation distributes two premium golf balls—Flight Dynamic and Sure Shot. Monthly sales and the contribution margin ratios for the two products follow: Product Flight Dynamic Sure Shot Total Sales $ 660,000 $ 340,000 $ 1,000,000 CM ratio 63 % 78 % ? Fixed expenses total $589,500 per month. Required: 1. Prepare a contribution format income statement for the company as a whole. 2. What is the company's break-even point in dollar sales based on the current sales mix? 3. If sales increase by $59,000 a month, by how much would you expect the monthly net operating income to increase?

Answer 1

Answer:

Product                      Flight Dynamic        Sure Shot           Total

Sales                              $660,000            $340,000     $1,000,000

CM ratio                               63%                     78%                68.1%

Contribution margin     $415,800              $265,200       $681,000

Fixed expenses                                                               ($589,500)

Operating income                                                               $91,500

1. Prepare a contribution format income statement for the company as a whole.

Revenue $1,000,000

Variable costs ($319000)

Contribution margin $681,000

Period costs ($589,500)

Operating income $91,500

2. What is the company's break-even point in dollar sales based on the current sales mix?

break even point = fixed costs / CM ratio = $589,500 / 0.681 = $865,638.77

3. If sales increase by $59,000 a month, by how much would you expect the monthly net operating income to increase?

operating income would increase by $59,000 x 0.681 = $40,179