EXERCISE 7-6 (20 MINUTES)

1. Sales (35,000 units × $25 per unit) ... $875,000

Less variable expenses:

Variable cost of goods sold

(35,000 units × $12 per unit*)... $420,000

Variable selling and administrative expenses

(35,000 units × $2 per unit) ... 70,000 490,000

Contribution margin ... 385,000

Less fixed expenses:

Fixed manufacturing overhead... 160,000

Fixed selling and administrative expenses... 210,000 370,000

Net operating income ... $ 15,000

* Direct materials ... $ 5

Direct labor ... 6

Variable manufacturing overhead... 1

Total variable manufacturing cost... $12