? ? ? Listed here are the total costs associated with the production of 1,000 drum sets
Fantastic news! We've Found the answer you've been seeking!
Question:
?
?
Transcribed Image Text:
Listed here are the total costs associated with the production of 1,000 drum sets manufactured by TrueBeat. The drum sets sell for $516 each. Costs 1. Plastic for casing-$19,000 2. Wages of assembly workers-$90,000 3. Property taxes on factory-$7,000 4. Accounting staff salaries-$33,000 5. Drum stands (1,000 stands purchased)-$35,000 6. Rent cost of equipment for sales staff-$36,000 7. Upper management salaries-$170,000 8. Annual flat fee for factory maintenance service-$16,000 9. Sales commissions-$25 per unit 10. Machinery depreciation, straight-line-$42,000 All other costs are considered consistent and within relevant range for production of 4,000 to 8,000 units. Use the information provided above to adjust amounts from the table in 1). Include the adjusted amounts in the table below. TrueBeat adjusted summarized data for production 4,000 to 8,000 units Adjust summarized data Average Cost per Unit Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead Fixed selling & administrative expense Variable selling & administrative expense $13.5 Sales price per unit 108 $ 62 $ Total Dollars Sales revenue Variable production costs Variable S&A expenses Contribution Margin Fixed Overhead Fixed S&A expenses Net Operating Income 198.000 275.000 Note: The table above may be submitted early for verification. Upload it to the "submission" drop box on D2L, email or text a photo or PDF to Teri and she will look at it before you continue with the project. 3) TrueBeat's management will need to produce 4,000 units in Years 2 and 3 (to meet relevant range) and 6,000 units in Year 4. However, they anticipate selling only 3,000 units in Year 2 but 5,000 units in Years 3 and 6,000 units in Year 4. They will have to carry inventory produced in Year 2 until it is sold in Year 3. Note: Net Operating Income, or NOI, for this course is essentially Income before interest or tax expense and represents the operationally controlled components of Net Income. 7000+8000+ 63,000 + 120,000 170,000+ 33,000+72,000 a) Using variable costing and contribution margin income statement format, prepare predictive income statements for Years 2, 3 and 4 below. 2 TrueBeat Income Statement (Variable Costing) For Years ending December 31 Year 2 Year 3 Year 4 b) Using absorption costing, prepare an absorption costing income statements for TrueBeat for Years 2, 3 and 4. Sales revenue Cost of Goods Sold Gross Margin S&A expenses Net Operating Income TrueBeat Income Statement (Absorption Costing) For Years ending December 31 Year 2 Year 3 Year 4 c) Do you think TrucBeat's decision to maintain drum sets inventory from year 2 until they are sold in year 3 was a good decision? Use complete sentences and 30 to 50 words in your answer. Listed here are the total costs associated with the production of 1,000 drum sets manufactured by TrueBeat. The drum sets sell for $516 each. Costs 1. Plastic for casing-$19,000 2. Wages of assembly workers-$90,000 3. Property taxes on factory-$7,000 4. Accounting staff salaries-$33,000 5. Drum stands (1,000 stands purchased)-$35,000 6. Rent cost of equipment for sales staff-$36,000 7. Upper management salaries-$170,000 8. Annual flat fee for factory maintenance service-$16,000 9. Sales commissions-$25 per unit 10. Machinery depreciation, straight-line-$42,000 All other costs are considered consistent and within relevant range for production of 4,000 to 8,000 units. Use the information provided above to adjust amounts from the table in 1). Include the adjusted amounts in the table below. TrueBeat adjusted summarized data for production 4,000 to 8,000 units Adjust summarized data Average Cost per Unit Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead Fixed selling & administrative expense Variable selling & administrative expense $13.5 Sales price per unit 108 $ 62 $ Total Dollars Sales revenue Variable production costs Variable S&A expenses Contribution Margin Fixed Overhead Fixed S&A expenses Net Operating Income 198.000 275.000 Note: The table above may be submitted early for verification. Upload it to the "submission" drop box on D2L, email or text a photo or PDF to Teri and she will look at it before you continue with the project. 3) TrueBeat's management will need to produce 4,000 units in Years 2 and 3 (to meet relevant range) and 6,000 units in Year 4. However, they anticipate selling only 3,000 units in Year 2 but 5,000 units in Years 3 and 6,000 units in Year 4. They will have to carry inventory produced in Year 2 until it is sold in Year 3. Note: Net Operating Income, or NOI, for this course is essentially Income before interest or tax expense and represents the operationally controlled components of Net Income. 7000+8000+ 63,000 + 120,000 170,000+ 33,000+72,000 a) Using variable costing and contribution margin income statement format, prepare predictive income statements for Years 2, 3 and 4 below. 2 TrueBeat Income Statement (Variable Costing) For Years ending December 31 Year 2 Year 3 Year 4 b) Using absorption costing, prepare an absorption costing income statements for TrueBeat for Years 2, 3 and 4. Sales revenue Cost of Goods Sold Gross Margin S&A expenses Net Operating Income TrueBeat Income Statement (Absorption Costing) For Years ending December 31 Year 2 Year 3 Year 4 c) Do you think TrucBeat's decision to maintain drum sets inventory from year 2 until they are sold in year 3 was a good decision? Use complete sentences and 30 to 50 words in your answer.
Expert Answer:
Answer rating: 100% (QA)
i New selling prie 516104644 Old contirbution Sales 516000 Variable cost Plastic for casing 19000 Wa... View the full answer
Related Book For
Statistics for the Life Sciences
ISBN: 978-0321989581
5th edition
Authors: Myra Samuels, Jeffrey Witmer, Andrew Schaffner
Posted Date:
Students also viewed these accounting questions
-
Morning Machine Works has obtained a contract from the government to manufacture special parts for a new military aircraft. The parts are to be delivered over the next five years, and the company...
-
Develop a pro forma statement of cash flow for West Office Plaza. The information given to you is listed below. Property Information: WEST OFFICE Rentable Area 334,000 square feet Age 8 years Number...
-
What strategies can Ernie Higa use to address the labor shortage problem? What the United States labor initiatives can be exported into Japan and why?
-
A Styrofoam slab has thickness h and density ps. When a swimmer of mass m is resting on it, the slab floats in fresh water with its top at the same level as the water surface. Find the area of the...
-
What are the advantages and disadvantages of globalization?
-
Evaluate 1 lim n i=1 j=l yn? + ni + j
-
On 1 January 19X8 the following balances, among others, stood in the books of M Baldock, a sole trader: (a) Rates, 104 (Dr); (b) Packing materials, 629 (Dr). During the year ended 31 December 19X8...
-
The following list of cash ows was taken from the statement of cash ows of Grand Junctions internal service fund (with all amounts expressed in thousands): Cash on hand at beginning of year ..... $...
-
1. Record the share transactions. Concord Corporation was incorporated on January 15, 2021. At that time, the company issued 1,000 common shares at $10 each. Other activity related to shareholder's...
-
Using Lemon Spa & Herbal Products financial statements below, you are to identify Pro Forma Statements of Year 20x4E. Assumptions for Pro Forma are as follows: A company will grow by 30.00% in...
-
What is the current market price of ABC 30-year bonds, with 10 years remaining to maturity? These bonds were issued with a $1,000 par value, and pay quarterly coupons at a rate of 5.6% p.a. Market...
-
Preferred 1% Stock, $50 par (100,000 shares authorized, 79,600 shares issued) Paid-In Capital in Excess of Par-Preferred Stock $3,980,000 159,200 Common Stock, $3 par (5,000,000 shares authorized,...
-
Are function callback and inter-process communication same? Explain with example.
-
c) A sender needs to send five data items 2, 1, 9, 7 and 9 using checksum. i) Show the process and identify the checksum value. ii) In error-checking capability, checksum is not as strong as CRC....
-
It is desired to use a space as a large classroom some of the time and a basketball court other times. What thermostat settings would you recommend in summer and winter for each type of use? Assume...
-
A = 0 7 2 1 - 0 T 9 6 0 3 0 6 a det (A) = : 3 0 1 -5
-
Simplify. Assume all variables are positive. t 1 3 t 4 3 Write your answer in the form A or A B , where A and B are constants or variable expressions that have no variables in common. All exponents...
-
If 2 5 9 - k 5 8 = 2 5 8 , what is the value of k?
-
In a population of flatworms (Planaria) living in a certain pond, one in five individuals is adult and four are juvenile.37 An ecologist plans to count the adults in a random sample of 16 flatworms...
-
Refer to the heart rate distribution of Exercise 4.S.16. If we use the 1.5 IQR rule, from Chapter 2, to identify outliers, how large would an observation need to be in order to be labeled an outlier...
-
As part of the National Health and Nutrition Examination Survey (NHANES). hemoglobin levels were checked for a sample of 1139 men age 70 and over.56 The sample mean was 145.3 g/1 and the standard...
-
To become a member of an Internet DVD library, Maritza has to put down a deposit of \($100,\) using her credit card. When and if Maritza chooses to discontinue her membership, the library will refund...
-
If your personal financial statements indicate that you have a deficit, what might you do to change your financial situation?
-
How do you calculate your net worth when preparing a balance sheet?
Study smarter with the SolutionInn App