Johnson Company operates two plants, Plant A and Plant B. Last year, Johnson Company reported a contribution margin of $49,700 for Plant A. Plant B had sales of $296,000 and a contribution margin ratio of 20%. Net operating income for the company was $33,800 and traceable fixed expenses for the two stores totaled $56,100. Johnson Company's common fixed expenses were:
|
$19,000 | |
$56,100 | |
$75,100 | |
$108,900 |
Total | Plant A | Plant B | |
Sales | $296,000 | ||
Variable expenses | |||
Contribution margin | 49,700 | ? | |
Traceable fixed expenses |
56,100
| ||
Segment margin | |||
Common fixed expenses | |||
Net operating income |
$33,800
|
Plant B Contribution margin = Plant B CM ratio × Plant B Sales = 0.20 × $296,000 = $59,200 |
Total | Plant A | Plant B | |
Sales | $296,000 | ||
Variable expenses | |||
Contribution margin | 49,700 | 59,200 | |
Traceable fixed expenses |
56,100
| ||
Segment margin | |||
Common fixed expenses | |||
Net operating income |
$33,800
|
Total | Plant A | Plant B | |
Sales | $296,000 | ||
Variable expenses | |||
Contribution margin | 108,900 | 49,700 | 59,200 |
Traceable fixed expenses |
56,100
| ||
Segment margin |
?
| ||
Common fixed expenses | |||
Net operating income |
$33,800
|
Total | Plant A | Plant B | |
Sales | $296,000 | ||
Variable expenses | |||
Contribution margin | 108,900 | 49,700 | 59,200 |
Traceable fixed expenses |
56,100
| ||
Segment margin | 52,800 |
$49,700
| |
Common fixed expenses | |||
Net operating income |
$33,800
|
Net operating income = Segment margin - Common fixed expenses |
$33,800 = $52,800 - Common fixed expenses |
Common fixed expenses = $52,800 - $33,800 = $19,000. |
No comments:
Post a Comment