"I'll never understand this accounting stuff: Blake Dunn yelled, waving the income statement he had just received from his accountant in the morning mail. "Last month, we sold 2.000 stuffed State University mascots and earned $6,565 in operating income. This month, when we sold 3.000 I thought we'd make $9,848. But this income statement shows an operating income of $11,615! How can I ever make plans if I can't predict my income? I'm going to give Janice one last chance to explain this to me," he declared as he picked up the phone to call Janice Miller, his accountant. "Will you try to explain this operating income thing to me one more time?" Blake asked Janice. "After I saw last month's income statement, I thought each mascot we sold generated $3.28 in net income, now this month, each one generates $3.87! There was no change in the cost we paid for each mascot, so I don't understand how this happened. If I had known I was going to have $11.615 in operating income, I would have looked more seriously at adding to our product line. Taking a deep breath, Janice replied, 'Sure, Blake. I'd be happy to explain how you made so much more operating income than you were expecting Using the following income statements, prepare a contribution margin income statement for March (Round per unit answers to 2 decimal places, eg. 52.75.) Sales revenue Cost of goods sold Gross profit Rent expense Wages expense Shipping expense Utilities expense Advertising expense Insurance expense Operating income February $25,000 10.000 15.000 1.500 3,500 1.100 750 1.000 585 $6,565 March $37,500 15.000 22.500 1,500 5,000 1.650 750 1.400 585 $11,615 Total Per unit Sale 37500 $ 12.50 Variable experts Cost of goods sold 15000 5 Wages 4500 150 Shoping 1650 0.55 Advertising 1200 0.40 Total vartott Sales $ 37500 $ 12.50 Variable expenses Cost of goods sold 15000 5 Wages 4500 1.50 Shipping 1650 0.55 Advertising 1200 0.40 Total variable expenses 22350 7.45 Contribution margin 15150 $ 5.05 Food expenses Rent 1500 Was 500 Ulities 750 Advertising 200 Inance 585 Total de Operating income 11615 Blake plans to sell 1,500 stuffed mascots next month. How much operating income can Blake expect to earn next month if he realizes his planned sales? (Round per unit to 2 decimal places and final answer to decimal places, eg. 5,275.) Operating income $ 4040 Blake wasn't happy with the projected income statement you showed him for a sales level of 1,500 stuffed mascots. He wants to know how many stuffed mascots he will need to sell to earn $5,555 in operating income. (Round per unit to 2 decimal places and final answer to decimal places, eg,5,275.) mascots As a safety net, he also wants to know how many stuffed mascots he will need to sell to break even. (Round per unit to 2 decimal places and final answer to 0 decimal places, es 5.275.) mascots
