1 (15 MINUTES) TOTAL WEEDBAN GREENGROW AMOUNT % AMOUNT % A...

Exercise 12-1 (15 minutes)

Total Weedban Greengrow

Amount % Amount % Amount %

Sales* ... $300,000 100 $90,000 100 $210,000 100

Less variable expenses.. 183,000 61 36,000 40 147,000 70

Contribution margin... 117,000 39 54,000 60 63,000 30

Less traceable fixed

expenses... 66,000 22 45,000 50 21,000 10

Product line segment

margin ... 51,000 17 $ 9,000 10 $ 42,000 20

Less common fixed

expenses not trace-

able to products... 33,000 11

Net operating income.... $ 18,000 6

* Weedban: 15,000 units × $6 per unit = $90,000.

Greengrow: 28,000 units × $7.50 per unit = $210,000.

Variable expenses are computed in the same way.