Gold star Rice Contribution income statemet Product Particulars White Fragrant loonzain Total Percentage of total sale 32% 40% 28% 100% sales $ 204,800.00 100% $ 256,000.00 100% $ 179,200.00 100% $ 640,000.00 100% variable expenses $ 61,440.00 30% $ 204,800.00 80% $ 98,560.00 55% $ 364,800.00 57% contribution margin $ 143,360.00 70% $ 51,200.00 20% $ 80,640.00 45% $ 275,200.00 43% Fixed expenses $ 227,760.00 net operating income $ 47,440.00 Break even point= Fixed expenses/ CM Ratio 227760/0.43 $ 529,674.42 Solution Gold star Rice Contribution income statemet Product Particulars White Fragrant loonzain Total Percentage of total sale 32% 40% 28% 100% sales $ 204,800.00 100% $ 256,000.00 100% $ 179,200.00 100% $ 640,000.00 100% variable expenses $ 61,440.00 30% $ 204,800.00 80% $ 98,560.00 55% $ 364,800.00 57% contribution margin $ 143,360.00 70% $ 51,200.00 20% $ 80,640.00 45% $ 275,200.00 43% Fixed expenses $ 227,760.00 net operating income $ 47,440.00 Break even point= Fixed expenses/ CM Ratio 227760/0.43 $ 529,674.42.
Gold star Rice Contribution income statemet Product Particulars White Fragrant loonzain Total Percentage of total sale 32% 40% 28% 100% sales $ 204,800.00 100% $ 256,000.00 100% $ 179,200.00 100% $ 640,000.00 100% variable expenses $ 61,440.00 30% $ 204,800.00 80% $ 98,560.00 55% $ 364,800.00 57% contribution margin $ 143,360.00 70% $ 51,200.00 20% $ 80,640.00 45% $ 275,200.00 43% Fixed expenses $ 227,760.00 net operating income $ 47,440.00 Break even point= Fixed expenses/ CM Ratio 227760/0.43 $ 529,674.42 Solution Gold star Rice Contribution income statemet Product Particulars White Fragrant loonzain Total Percentage of total sale 32% 40% 28% 100% sales $ 204,800.00 100% $ 256,000.00 100% $ 179,200.00 100% $ 640,000.00 100% variable expenses $ 61,440.00 30% $ 204,800.00 80% $ 98,560.00 55% $ 364,800.00 57% contribution margin $ 143,360.00 70% $ 51,200.00 20% $ 80,640.00 45% $ 275,200.00 43% Fixed expenses $ 227,760.00 net operating income $ 47,440.00 Break even point= Fixed expenses/ CM Ratio 227760/0.43 $ 529,674.42.