Professional Documents
Culture Documents
Salaries Payable
3100
3100
Sales
Beginning Inventory 0 Cash
10000
Cake 10,000
1000
10000
Accounts Payable
Beginning Inventory 0
Material 2209
Phone 50
Cash
Register 12
Closing 2271
2271
Manufacturing Overhead
Beginning Inventory 0 Ending
Inventory 1000
Other 30
Utilities 50
Rent 600
Depreciation 100
Aunt Salary 100
Baking Soda 120
1000
1000
Account Depreciation
Beginning Inventory 0
Depreciation
Closing 100
100
100
Work-in Program
Beginning Inventory 0
Closing 5409
DM 2209
DL 2400
MOH 800
5409
5409
Finished Goods
BI 0
Closing 5409
Work-in-progress 5409
Expenses Account
BI 0 CI
662
Keisha Salary 500
Accountant 100
Phone 50
Cash Register 12
662
662
Cost of Goods Manufactured for
January
Statement of cost of goods
manufacture
Direct Material
2209
Direct Labor
2400
MOH
800
Cost of goods manufactured 5409
Income Statement
Sales 10,000
cogs (5409)
4591
Less Expenses
Cash Register 12
Salary Exp. 500
Phone Exp. 50
Depreciation
Exp. 100
(662)
Income expenses 3929
Answer#5(Breakeven
Analysis/Target Sales)
Contribution Margin:26.36/50=
0.5272
Breakeven in Unit Sales:
1512/26.36= 57.36
Breakeven in Rollass: 1512/0.5272=
2867.98
Target Sales in units:
(500+1512)/26.36 = 76.33
Target sales in Rollass =
(500+1512)/0.5272 = 3816.39