Answer and Explanation:
The computation of contribution margin per unit and its contribution margin ratio and the Preparation of contribution margin income statement is shown below:-
Particulars Amount
Sales Revenue $500,000
(1,000 × 500)
Variable Costs
Plastic for casing $17,000
Wages of assembly workers $82,000
Drum stands $26,000
Sales commission $15,000
Total Variable costs $140,000
Contribution $360,000
($500,000 - $140,000)
Fixed Costs
Taxes on factory $5,000
Factory maintenance $10,000
Factory machinery depreciation $40,000
Lease of equipment for
sales staff $10,000
Accounting staff salaries $35,000
Administrative management
salaries $125,000
Total fixed Cost $225,000
Income $135,000
($360,000 - $225,000)
Taxes at 25% $33,750
Net Income $101,250
Contribution Margin per unit $360
($360,000 ÷ 1,000)
CM Ratio 0.72
(360,000 ÷ 500,00)
Answer and Explanation:
The computation of contribution margin per unit and its contribution margin ratio and the Preparation of contribution margin income statement is shown below:-
Particulars Amount
Sales Revenue $500,000
(1,000 × 500)
Variable Costs
Plastic for casing $17,000
Wages of assembly workers $82,000
Drum stands $26,000
Sales commission $15,000
Total Variable costs $140,000
Contribution $360,000
($500,000 - $140,000)
Fixed Costs
Taxes on factory $5,000
Factory maintenance $10,000
Factory machinery depreciation $40,000
Lease of equipment for
sales staff $10,000
Accounting staff salaries $35,000
Administrative management
salaries $125,000
Total fixed Cost $225,000
Income $135,000
($360,000 - $225,000)
Taxes at 25% $33,750
Net Income $101,250
Contribution Margin per unit $360
($360,000 ÷ 1,000)
CM Ratio 0.72
(360,000 ÷ 500,00)
We simply applied the above format
