operation decision
operation decision
not relevant
not relevant
relevant
not relevant
not relevant
not relevant
1 relevant
2 relevant Drugs Cosmetics
3 not relevant Sales 125,000.00 75,000.00
4 not relevant Variable expenses 50,000.00 25,000.00
5 not relevant
6 relevant Contribution 75,000.00 50,000.00
7 not relevant Fixed Expenses
Salaries 29,500.00 12,500.00
Advertising 1,000.00 7,500.00
Utilities 500.00 500.00
Depreciation –fixtures 1,000.00 2,000.00
Rent 10,000.00 6,000.00
Insurance 2,000.00 500.00
General Administrative exp 15,000.00 9,000.00
after adjustment
Drugs Cosmetics
Sales 125,000.00 75,000.00
Variable expenses 50,000.00 25,000.00
20,000.00 145,000.00
28,000.00 125,000.00
-8,000.00 20,000.00
Housewares Total
50,000.00 250,000.00
30,000.00 105,000.00
20,000.00 145,000.00
- 42,000.00
- 8,500.00
1,000.00 2,000.00
2,000.00 5,000.00
4,000.00 20,000.00
- 2,500.00
- 24,000.00
7,000.00 104,000.00
13,000.00 41,000.00
Direct Materials 6 0
Direct Labor 4 0
Variable overhead 1 0
Supervisor’s salary 3 0
Depreciation of special equipment 2 16000
Allocated general overhead 5 40000