Professional Documents
Culture Documents
HP 7
HP 7
HP 7
eighted-average unit
W
= ($6 × 95 %) + ($10 × 5%) = $6.20
contribution margin
The break-even point increases from 7,500 tickets to approximately 7,742 tickets as a
result of the lower proportion of expensive seats in the sales mix.
Fixed expenses
____________________________________
Break-even point =
Weighted-average unit contribution margin
$48, 000
= ________
= 7,742 tickets *
$6.20
*Rounded
B. Contribution Format
DIGITAL TIME COMPANY
Income Statement
For the Year Ended December 31, 20x1
Sales.................................................................................................................................................... $500,000
Less: Variable expenses:
Variable manufacturing ............................................................................................................. $280,000
Variable selling .......................................................................................................................... 15,000
Variable administrative.............................................................................................................. 5,000 300,000
Contribution margin............................................................................................................................ $200,000
Less: Fixed expenses:
Fixed manufacturing.................................................................................................................. $100,000
Fixed selling............................................................................................................................... 20,000
Fixed administrative .................................................................................................................. 30,000 150,000
Net income.......................................................................................................................................... $ 50,000
294 Chapter 7 Cost-Volume-Profit Analysis
between variable and fixed expenses. The variable manufacturing cost of each clock
is $14, and the total fixed manufacturing cost is $100,000. On the contribution
income statement, all variable expenses are subtracted from sales to obtain the con-
tribution margin. For Digital Time, $200,000 remains from total sales revenue, after
all variable costs have been covered, to contribute to covering fixed costs and making
a profit. All fixed costs are then subtracted from the contribution margin to obtain
net income.
Notice that net income increases by the same amount as the increase in the contri-
bution margin. Moreover, the contribution margin changes in direct proportion to the
change in sales volume. These two facts enable us to calculate the increase in net income
using the following shortcut. Recall that the contribution-margin ratio is the percentage
of contribution margin to sales.
The preceding analysis makes use of cost-volume-profit relationships that are dis-
closed in the contribution income statement. Such an analysis cannot be made with the
information presented in the traditional income statement.