E 4-30
Laertes Ophelia Fortinbras Claudius
Sales 15,000$ 15,600$ $16,250 $10,600
Total variable cost 5,000 11,700 9,750 5,300
E 4-31
1. Variable Cost Ratio = $302,950/$415,000 = 0.73, or 73%
Contribution Margin Ratio = $112,050/$415,000 = 0.27, or 27%
2. Because all fixed costs are covered at breakeven, the contribution margin
portion of any revenue above breakeven contributes directly to operating
3. Break-Even Sales Revenue = $64,800/0.27 = $240,000
Sales……………………………………………………………………………
$240,000
4. Expected sales………………………………………………………………
$415,000
Break-even sales…………………………………….………………………
240,000
Margin of safety………………………..…………………………………
$175,000
5. Sales revenue………………..………………………………………………
$380,000
4-13