JJP info for the last two years Balance sheets Balance Sheet Year 2 Year 1 Assets...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
JJP info for the last two years Balance sheets Balance Sheet Year 2 Year 1 Assets Current Assets Cash $17,000 $12,000 Accounts receivable 60,000 40,000 Inventory 84,000 70,000 Prepaid Expenses 6,000 4,000 Long term assets Equipment 250,000 210,000 Accumulated Dep. Plant assets (60,000) (48,000) Total Assets $357,000 $288,000 Liabilities Current Liabilities Accounts Payable 35,000 40,000 Income Tax Payable 3,000 4,000 Income taxes payable 22,000 12,000 Dividends Payable 0 0 Long-term liabilities Long term notes payable 90,000 64,000 Total Liabilities $150,000 $120,000 Stockholders' Equity Common Stock $5 par 95,000 80,000 Retained Earnings 112,000 88,000 Total Stockholders Equity 207,000 168,000 Total Liab. And Stockholders Equity $357,000 $288,000 JJP Income Statement last year Income Statement Year 2 Sales Revenue Costs of Goods Sold $590,000 300,000 Gross Profit 290,000 Operating Expenses Other Operating Expense $216,000 Depreciation Expense-Plant Assets 24,000 Interest Expense 7,000 Total Operating Expenses Operating Income Other Revenue and Expenses Loss on Sale of Plant Assets Loss on retirement of bonds Total other Rev and Exp. Net Income Before Taxes Income Tax Expense Net Income 247,000 43,000 (6,000) 16,000 10,000 53,000 (15,000) $38,000 Part Two Contribution Margin James and Jackie Simpson set up a company called Heavenly Sounds Incorporated. They provide music CDs around the Virginia Beach, Virginia area for various musical artist and aspiring musical artists. The company sold 12,000 CDs and they sell for $18 each for the year ended December 31. The tax rate is 21%. Variable production costs Plastic for casing - $1,500 Wage of assembly workers - $30,000 Labeling $3,000 Selling and Administrative-$6,000 Fixed manufacturing costs Rent on Factory - $6,750 Factory maintenance - $4,520 Factory machine depreciation - $20,000 Fixed selling and administrative costs Lease of equipment - $1,050 Accounting staff salaries - $15,000 Administrative management salaries - $120,000 Required: Please complete the following: 1. Compute the contribution margin. 2. Compute the contribution margin ratio. 3. Compute the break-even in sales units. 4. Compute the break-even in sales dollars. 5. Compute the margin of safety in units. 6. Prepare a contribution income statement for the year end. 7. Compute the unit sales required for a monthly after-tax profit of $50,000. JJP info for the last two years Balance sheets Balance Sheet Year 2 Year 1 Assets Current Assets Cash $17,000 $12,000 Accounts receivable 60,000 40,000 Inventory 84,000 70,000 Prepaid Expenses 6,000 4,000 Long term assets Equipment 250,000 210,000 Accumulated Dep. Plant assets (60,000) (48,000) Total Assets $357,000 $288,000 Liabilities Current Liabilities Accounts Payable 35,000 40,000 Income Tax Payable 3,000 4,000 Income taxes payable 22,000 12,000 Dividends Payable 0 0 Long-term liabilities Long term notes payable 90,000 64,000 Total Liabilities $150,000 $120,000 Stockholders' Equity Common Stock $5 par 95,000 80,000 Retained Earnings 112,000 88,000 Total Stockholders Equity 207,000 168,000 Total Liab. And Stockholders Equity $357,000 $288,000 JJP Income Statement last year Income Statement Year 2 Sales Revenue Costs of Goods Sold $590,000 300,000 Gross Profit 290,000 Operating Expenses Other Operating Expense $216,000 Depreciation Expense-Plant Assets 24,000 Interest Expense 7,000 Total Operating Expenses Operating Income Other Revenue and Expenses Loss on Sale of Plant Assets Loss on retirement of bonds Total other Rev and Exp. Net Income Before Taxes Income Tax Expense Net Income 247,000 43,000 (6,000) 16,000 10,000 53,000 (15,000) $38,000 Part Two Contribution Margin James and Jackie Simpson set up a company called Heavenly Sounds Incorporated. They provide music CDs around the Virginia Beach, Virginia area for various musical artist and aspiring musical artists. The company sold 12,000 CDs and they sell for $18 each for the year ended December 31. The tax rate is 21%. Variable production costs Plastic for casing - $1,500 Wage of assembly workers - $30,000 Labeling $3,000 Selling and Administrative-$6,000 Fixed manufacturing costs Rent on Factory - $6,750 Factory maintenance - $4,520 Factory machine depreciation - $20,000 Fixed selling and administrative costs Lease of equipment - $1,050 Accounting staff salaries - $15,000 Administrative management salaries - $120,000 Required: Please complete the following: 1. Compute the contribution margin. 2. Compute the contribution margin ratio. 3. Compute the break-even in sales units. 4. Compute the break-even in sales dollars. 5. Compute the margin of safety in units. 6. Prepare a contribution income statement for the year end. 7. Compute the unit sales required for a monthly after-tax profit of $50,000.
Expert Answer:
Answer rating: 100% (QA)
1 Contribution Margin can be computed as Sales Variable Cost Sales 12000 18 216000 Substituting the ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation
ISBN: 978-0324302950
6th edition
Authors: Clyde P. Stickney
Posted Date:
Students also viewed these accounting questions
-
A financial agreement requires the payment of $1200 in 9 months, $1400 in 18 months, and $1600 in 30 months. When would an alternative single payment of $4000 have to be made if money is worth 7%...
-
Determine the value of W on the right-hand side of the accompanying diagram (see Figure P4-68) that makes the two cash-flow diagrams equivalent when i = 12% per year. 1,000$1.000 0. End of Year End...
-
We emphasized the importance of recognizing whether time is a fundamental component of data, and we suggested a simple plot, illustrated in Figure 2.3 to use to decide how important time may be....
-
Transaction data and journal entries For Crofoot Real Estate Agency are presented in E3-7 and E3-8. (a) Post the transactions to T-accounts. (b) Prepare a trial balance at October 31, 2014.
-
Instructions Using Microsoft word, write a blog post that addresses the following issues. You must include at least one (1) hyperlink to a web article in each section of the blog post, e.g., a link...
-
Suppose a poll of 599 adults asked whether increasing oil, gas, and coal production or developing alternative energy sources such as wind and solar power should be given a higher priority. Suppose 3...
-
W. Hope's year ended on 30 June 2015. Write up the ledger accounts, showing the transfers to the financial statements and the balances carried down to the next year for the following: (a) Stationery:...
-
On 1 January 2015 the following balances, among others, stood in the books of A. Cook, a sole proprietor: (a) Business rates, 600 (Dr); (b) Packing materials, 1,400 (Dr). During the year ended 31...
-
D. Faculti started in business buying and selling law textbooks, on 1 January 2016. At the end of each of the next three years, his figures for accounts receivable, before writing-off any bad debts,...
-
Derive an expression for each of the following that is, as much as possible, in terms of measurable properties: and C V , and their partial derivatives with respect to each other. S can appear in the...
-
A motor vehicle which cost 12,000 was bought on credit from Trucks Ltd on 1 January 2013. Financial statements are prepared annually to 31 December and depreciation of vehicles is provided at 25 per...
-
How have Tesla and Tata motors used the five generic strategies over the past 10 years?
-
Prove the following D,(cos x) = - sin x (Hint: Apply the identity cos(A + B) = cos A cos B sin A sin B)
-
How can videos be utilized in marketing research reports?
-
What is a general conceptual model? With respect to multiple regression analysis, in what ways can a The general conceptual model helps marketing researchers and managers?
-
What is meant by the statistical significance of differences? How does this notion underpin marketing research?
Study smarter with the SolutionInn App