Fixed and Variable Cost Determinations Unit Cost Calculations The projected cost of a lamp is calculated...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Fixed and Variable Cost Determinations Unit Cost Calculations The projected cost of a lamp is calculated based upon the projected increases or decreases to current costs. The present costs to manufacture one lamp are: Lamp Kit: $16.0000000 per lamp 1 23 4 I See The Light Projected Income Statement For the Period Ending December 31, 20x1 5 6 Sales 25,000 lamps @ $45.00 7 Cost of Goods Sold @ $30.00 8 Gross Profit 9 Selling Expenses: 10 Fixed 11 Variable (Commission per unit) @ $3.00 $ 23,000.00 75,000.00 $ 98,000.00 21 Administrative Expenses: 22 Fixed 23 Variable @ $2.00 $ 42,000.00 50,000.00 92,000.00 24 Total Selling and Administrative Expenses: 25 Net Profit 35 3 4 7 PART 2 8 $ 1,125,000.00 9 750,000.00 10 $ 375,000.00 11 Cost Volume Relationships - Profit Planning Big Al is about to begin work on the budget for 20x2 and they have requested that you prepare an analysis based on the following assumptions. 14 15 16 Note: Remember, that we cannot sell part of a lamp, therefore to find the number of units you have to round up to the next complete unit. Furthuremore, to find the required sales in dollars it may be easier to find the number of units and then multiply by the selling price per unit. 17 18 1. 21 For 20x2 the selling price per lamp will be $45.00. What is the projected contribution margin and contribution margin ratio for each lamp sold? 22 190,000.00 23 $ 185,000.00 24 25 28 29 30 31 32 Contribution Margin per unit (Round to two places, $##.###) 35 36 Contribution Margin Ratio (Round to four places, % is two of those places ##.##%) 37 38 39 2. For 20x2 the selling price per lamp will be $45.00. The desired net income in 20x2 is $205,000. What 42 would sales in units have to be in 20x2 to reach the profit goal? Breakeven sales in units (Since we cannot sell part of a unit round up to the next unit if needed) Direct Labor: 2.0000000 per lamp (4 lamps/hr.) Variable Overhead: 2.0000000 per lamp Fixed Overhead: 10.0000000 per lamp (based on normal capacity of 25,000 lamps 36 Cost per lamp: $30.0000000 per lamp 37 38 39 49 Expected increases for 20x2 When calculating projected increases round to TWO ($0.00) decimal places. 1. Material Costs are expected to increase by 3.00%. 2. Labor Costs are expected to increase by 4.00%. 3. Variable Overhead is expected to increase by 4.00%. 50 51 52 53 I See The Light Projected Balance Sheet 63 As of December 31, 20x1 64 65 Current Assets 66 Cash $ 34,710.00 43 67 Accounts Receivable 67,500.00 44 45 77 Inventory 46 78 Raw Material 4. Fixed Overhead is expected to increase to $285,000. 49 79 Lamp Kits 500 @ $16.00 8,000.00 50 80 Work in Process 0 51 5. Fixed Administrative expenses are expected to increase to $60,000. 81 Finished Goods 3000 @ $30.00 90,000.00 52 91 Total Current Assets $ 200,210.00 53 6. Variable selling expenses (measured on a per lamp basis) are expected to increase by 3.00%. 92 56 93 Fixed Assets 57 94 95 7. Fixed selling expenses are expected to be $31,000 in 20x2. 105 Equipment Accumulated Depreciation Total Fixed Assets $ 20,000.00 6,800.00 58 59 13,200.00 60 106 Total Assets $ 213,410.00 8. Variable administrative expenses (measured a per lamp basis) are expected to increase by 2.00%. 107 108 109 Current Liabilities 119 On the following schedule develop the following figures: Accounts Payable 120 Total Liabilities 121 Stockholder's Equity 1- 20x2 Projected Variable Manufacturing Unit Cost of a lamp. 122 Common Stock 123 Retained Earnings 2- 20x2 Projected Variable Unit Cost per lamp. 3- 20x2 Projected Fixed Costs. 133 Total Stockholder's Equity 134 Total Liabilities and Stockholder's Equity 135 136 137 138 139 140 141 {5.01} {5.02} {5.03} 64 63 3. For 20x2 the selling price per lamp will be $45.00. If the fixed cost increase by $40,000.00 how many lamps must be sold to breakeven? 65 66 67 $ 54,000.00 68 $ 54,000.00 69 70 $ 12,000.00 71 147,410.00 72 159,410.00 73 $ 213,410.00 74 75 76 Breakeven sales in units (Since we cannot sell part of a unit round up to the next unit if needed) {5.04} 77 78 79 80 81 Fixed and Variable Cost Determinations Unit Cost Calculations The projected cost of a lamp is calculated based upon the projected increases or decreases to current costs. The present costs to manufacture one lamp are: Lamp Kit: $16.0000000 per lamp 1 23 4 I See The Light Projected Income Statement For the Period Ending December 31, 20x1 5 6 Sales 25,000 lamps @ $45.00 7 Cost of Goods Sold @ $30.00 8 Gross Profit 9 Selling Expenses: 10 Fixed 11 Variable (Commission per unit) @ $3.00 $ 23,000.00 75,000.00 $ 98,000.00 21 Administrative Expenses: 22 Fixed 23 Variable @ $2.00 $ 42,000.00 50,000.00 92,000.00 24 Total Selling and Administrative Expenses: 25 Net Profit 35 3 4 7 PART 2 8 $ 1,125,000.00 9 750,000.00 10 $ 375,000.00 11 Cost Volume Relationships - Profit Planning Big Al is about to begin work on the budget for 20x2 and they have requested that you prepare an analysis based on the following assumptions. 14 15 16 Note: Remember, that we cannot sell part of a lamp, therefore to find the number of units you have to round up to the next complete unit. Furthuremore, to find the required sales in dollars it may be easier to find the number of units and then multiply by the selling price per unit. 17 18 1. 21 For 20x2 the selling price per lamp will be $45.00. What is the projected contribution margin and contribution margin ratio for each lamp sold? 22 190,000.00 23 $ 185,000.00 24 25 28 29 30 31 32 Contribution Margin per unit (Round to two places, $##.###) 35 36 Contribution Margin Ratio (Round to four places, % is two of those places ##.##%) 37 38 39 2. For 20x2 the selling price per lamp will be $45.00. The desired net income in 20x2 is $205,000. What 42 would sales in units have to be in 20x2 to reach the profit goal? Breakeven sales in units (Since we cannot sell part of a unit round up to the next unit if needed) Direct Labor: 2.0000000 per lamp (4 lamps/hr.) Variable Overhead: 2.0000000 per lamp Fixed Overhead: 10.0000000 per lamp (based on normal capacity of 25,000 lamps 36 Cost per lamp: $30.0000000 per lamp 37 38 39 49 Expected increases for 20x2 When calculating projected increases round to TWO ($0.00) decimal places. 1. Material Costs are expected to increase by 3.00%. 2. Labor Costs are expected to increase by 4.00%. 3. Variable Overhead is expected to increase by 4.00%. 50 51 52 53 I See The Light Projected Balance Sheet 63 As of December 31, 20x1 64 65 Current Assets 66 Cash $ 34,710.00 43 67 Accounts Receivable 67,500.00 44 45 77 Inventory 46 78 Raw Material 4. Fixed Overhead is expected to increase to $285,000. 49 79 Lamp Kits 500 @ $16.00 8,000.00 50 80 Work in Process 0 51 5. Fixed Administrative expenses are expected to increase to $60,000. 81 Finished Goods 3000 @ $30.00 90,000.00 52 91 Total Current Assets $ 200,210.00 53 6. Variable selling expenses (measured on a per lamp basis) are expected to increase by 3.00%. 92 56 93 Fixed Assets 57 94 95 7. Fixed selling expenses are expected to be $31,000 in 20x2. 105 Equipment Accumulated Depreciation Total Fixed Assets $ 20,000.00 6,800.00 58 59 13,200.00 60 106 Total Assets $ 213,410.00 8. Variable administrative expenses (measured a per lamp basis) are expected to increase by 2.00%. 107 108 109 Current Liabilities 119 On the following schedule develop the following figures: Accounts Payable 120 Total Liabilities 121 Stockholder's Equity 1- 20x2 Projected Variable Manufacturing Unit Cost of a lamp. 122 Common Stock 123 Retained Earnings 2- 20x2 Projected Variable Unit Cost per lamp. 3- 20x2 Projected Fixed Costs. 133 Total Stockholder's Equity 134 Total Liabilities and Stockholder's Equity 135 136 137 138 139 140 141 {5.01} {5.02} {5.03} 64 63 3. For 20x2 the selling price per lamp will be $45.00. If the fixed cost increase by $40,000.00 how many lamps must be sold to breakeven? 65 66 67 $ 54,000.00 68 $ 54,000.00 69 70 $ 12,000.00 71 147,410.00 72 159,410.00 73 $ 213,410.00 74 75 76 Breakeven sales in units (Since we cannot sell part of a unit round up to the next unit if needed) {5.04} 77 78 79 80 81
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
I SEE THE LIGHT (ISTL) is a subchapter S corporation that manufactures children's lamps/nightlights for use in bedrooms. These lamps are sold nationwide through a group of independent sales...
-
Here is data of Pan & Co. at the end of 2011 Balance Sheet Per 31 December 2011 (in Rupiahs) Cash 1.400.000.000 Accounts Payable 400.000.000 Accounts Receivable 800.000.000 Bank Loans 800.000.000...
-
Analyzing Revenues and Expenses and Completing an Income Statement Neighborhood Realty, Incorporated, has been operating for three years and is owned by three investors. S. Bhojraj owns 60 percent of...
-
In each case, find the complex number z. (a) (i + z) - 3i(2 - z) = iz +1 (b) z2 = 3 - 4i (c) z(2 - i) = ( + 1)(1 + i)
-
How should the organization implement the new process plans?
-
Thermal regeneration of a fixed-bed adsorber is based on the fact that the adsorption process is exothermic; therefore, heating the saturated adsorbent will result in desorption. The dynamics of the...
-
Vulcan Companys contribution format income statement for June is given below: Management is disappointed with the companys performance and is wondering what can be done to improve profits. By...
-
Draw a diagram with the wage-setting relation and price-setting relation. Label your wage-setting curve WS and your price setting line PS. Label the y axis the Real Wage and the x axis the...
-
Although organizations in the manufacturing sector usually carry more inventory than service firms, effective inventory management is nonetheless important to both manufacturers and service...
-
For the Case Study, AstraZeneca: Fighting a global pandemic (2021). Describe the nature of the project. Analyze the project scope and importance of managing scope change. Assess the importance of...
-
Select a business that uses e-commerce and social commerce. Research some of the security threats and challenges it faces and how it overcomes them. write short introduction, background, Research...
-
How do visionary artists and creators challenge societal norms and inspire cultural transformation through their imaginative expressions, fostering dialogue, empathy, and social change?
-
How do lessons from decision theory and behavioral economics inform public policy interventions aimed at promoting more decisive action on pressing societal issues, such as climate change mitigation...
-
How can organizations promote resilience through targeted interventions, such as resilience training programs, organizational restructuring initiatives, and crisis management protocols, to cultivate...
-
Write a Speech on your Grandfathers Death taught you to Appreciate Life.
-
This problem continues the Draper Consulting, Inc., situation from Problem 12-45 of Chapter 12. In October, Draper has the following transactions related to its common shares: Oct 1 Draper...
-
Scientists propose that the first macromolecules in protobionts were a. DNA molecules. b. RNA molecules. c. proteins. d. all of the above.
-
Which of the following function(s) is/are carried out by piRITS or piRISC? a. Inhibits transcription of TEs b. Causes the degradation of TE RNA c. Causes chromosome breakage d. Both a and b are...
-
In the CRISPR-Cas system, what does tracrRNA bind to? a. crRNA and Cas1 protein b. crRNA and Cas2 protein c. crRNA and Cas9 protein d. Cas1 and Cas2 proteins
Study smarter with the SolutionInn App