EXERCISE 7-9 (20 MINUTES)

2. July August

Sales... $900,000 $1,200,000

Less variable expenses:

Variable cost of goods sold @ $22 per unit .. 330,000 440,000

Variable selling and administrative

expenses @ $3 per unit... 45,000 60,000

Total variable expenses ... 375,000 500,000

Contribution margin ... 525,000 700,000

Less fixed expenses:

Fixed manufacturing overhead... 315,000 315,000

Fixed selling and administrative expenses.... 245,000 245,000

Total fixed expenses... 560,000 560,000

Net operating income (loss)... $ (35,000) $ 140,000