Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three products-sinks, mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows: Sinks Mirrors Vanities Total Units Percentage 1,000 50% 500 25% 500 25% 2,000 100% Percentage of total sales Sales Variable expenses Contribution margin Contribution margin per unit Fixed expenses Operating income Break-even point in sales dollars Break-even point in unit sales: Total Fixed expenses: Weighted-average CM per unit Sinks 48% $408,000 100.00 % 80,000 19.61 % 80.39% $328,000 $ 328.00 Product Mirrors Vanities 32% 20% $170,000 100.00% $272,000 100.00 % 66,000 38.82% 90,000 33.09% $104,000 61.18% $182,000 66.91% 645,700 $ 208.00 $364.00 Fixed expenses Overall CM ratio $602,300 $307.00* *($328.00 x 0.50) + ($208.00 x 0.25) + ($364.00 x 0.25) $602,300 0.76 = 1,961.89 units. Total 100% $850,000 100.00% 204,300 24.04% 75.96% 602,300 $ 43,400 = $792,868.21 As shown by these data, operating income is budgeted at $43,400 for the month, break-even sales dollars at $792,868.21, and break- even unit sales at 1,961.89. Assume that actual sales for the month total $856,800 (2,100 units), with the CM ratio and per unit amounts the same as budgeted. Actual fixed expenses are the same as budgeted, $602,300. Actual sales by product are as follows: sinks, $214,200 (525 units); mirrors, $357,000 (1,050 units); and vanities, $285,600 (525 units). Required: 1. Prepare a contribution format income statement for the month based on actual sales data. (Round your answers to 2 decimal places.) Percentage of total sales Sales Variable expenses Contribution margin Fixed expenses Operating income (loss) Break-even point in sales dollars $ $ $ Break-even point in unit sales Sinks 25.00 % 214,200.00 42,004.62 172.195.38 SMITHEN COMPANY Contribution Margin Income Statement Product $ 100.00 % $ 19.61 % S 80.39 % S 1,441 Mirrors 41.67 % 357,000.00 145.575.00 211,425.00 100.00 % 38.82 % 61.18 % Vanities 33.33 % 2. Compute the break-even point in sales dollars for the month, based on the actual data. (Round your percentage answers to nearest whole percent. Round other Intermediate values and final answer to the nearest whole dollar.) $ $ 285,600.00 $ 94,505.04 $ 191,094.96 100.00 % 33.09 % 66.91 % $ Total 3. Calculate the break-even point in unit sales for the month, based on the actual data. (Do not round your Intermediate calculations. Round your final answer to the nearest whole number.) 100.00 % 856,800.00 650.825.28 205,974.72 602,300.00 (396,325.28) 100.00 % 24.04 % 75.96 % Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three products-sinks, mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows: Sinks Mirrors Vanities Total Units Percentage 1,000 50% 500 25% 500 25% 2,000 100% Percentage of total sales Sales Variable expenses Contribution margin Contribution margin per unit Fixed expenses Operating income Break-even point in sales dollars Break-even point in unit sales: Total Fixed expenses: Weighted-average CM per unit Sinks 48% $408,000 100.00 % 80,000 19.61 % 80.39% $328,000 $ 328.00 Product Mirrors Vanities 32% 20% $170,000 100.00% $272,000 100.00 % 66,000 38.82% 90,000 33.09% $104,000 61.18% $182,000 66.91% 645,700 $ 208.00 $364.00 Fixed expenses Overall CM ratio $602,300 $307.00* *($328.00 x 0.50) + ($208.00 x 0.25) + ($364.00 x 0.25) $602,300 0.76 = 1,961.89 units. Total 100% $850,000 100.00% 204,300 24.04% 75.96% 602,300 $ 43,400 = $792,868.21 As shown by these data, operating income is budgeted at $43,400 for the month, break-even sales dollars at $792,868.21, and break- even unit sales at 1,961.89. Assume that actual sales for the month total $856,800 (2,100 units), with the CM ratio and per unit amounts the same as budgeted. Actual fixed expenses are the same as budgeted, $602,300. Actual sales by product are as follows: sinks, $214,200 (525 units); mirrors, $357,000 (1,050 units); and vanities, $285,600 (525 units). Required: 1. Prepare a contribution format income statement for the month based on actual sales data. (Round your answers to 2 decimal places.) Percentage of total sales Sales Variable expenses Contribution margin Fixed expenses Operating income (loss) Break-even point in sales dollars $ $ $ Break-even point in unit sales Sinks 25.00 % 214,200.00 42,004.62 172.195.38 SMITHEN COMPANY Contribution Margin Income Statement Product $ 100.00 % $ 19.61 % S 80.39 % S 1,441 Mirrors 41.67 % 357,000.00 145.575.00 211,425.00 100.00 % 38.82 % 61.18 % Vanities 33.33 % 2. Compute the break-even point in sales dollars for the month, based on the actual data. (Round your percentage answers to nearest whole percent. Round other Intermediate values and final answer to the nearest whole dollar.) $ $ 285,600.00 $ 94,505.04 $ 191,094.96 100.00 % 33.09 % 66.91 % $ Total 3. Calculate the break-even point in unit sales for the month, based on the actual data. (Do not round your Intermediate calculations. Round your final answer to the nearest whole number.) 100.00 % 856,800.00 650.825.28 205,974.72 602,300.00 (396,325.28) 100.00 % 24.04 % 75.96 %
Expert Answer:
Related Book For
Managerial Accounting
ISBN: 978-1259024900
9th canadian edition
Authors: Ray Garrison, Theresa Libby, Alan Webb
Posted Date:
Students also viewed these accounting questions
-
Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three productssinks, mirrors, and vanities. Budgeted sales by product and in total for the coming...
-
Marlin Company, a wholesale distributor, has been operating for only a few months. The company sells three productssinks, mirrors, and vanities. Budgeted sales by product and in total for the coming...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Here is the end-of-year account balance information from the accounting records of Jaunty Coffee Company: Sales revenue Cash Cost of goods sold Accounts payable Capital stock Dividends Retained...
-
Check the identifiability of the parameters of the followingmodel: [y 92 93 94] 1 121 0 LY41 0 B21 +[X1 X2 X3 X4 X5] 31 0 0 712 0 0 1 123 124 1 734 0 732 42 P12 P13 P14 1 0 B24 32 0 B52 33 B43 0 81...
-
Consider the series of CMOS inverters in Figure P16.35. The threshold voltages of the n-channel transistors are \(V_{T N}=0.8 \mathrm{~V}\), and the threshold voltages of the p-channel transistors...
-
Recording and processing information about a transaction at the time it takes place is referred to as which of the following? a. batch processing b. online, real-time processing c. captured...
-
Note Transactions at Unrealistic Interest Rates On July 1, 2010, Rantoul Inc. made two sales. 1. It sold land having a fair market value of $900,000 in exchange for a 4-year zero-interest-bearing...
-
In 2023, Matador Company switched its inventory method from average cost to FIFO. Inventories at the end of 2022 were reported in the balance sheet at $55 million. If the FIFO method had been used,...
-
Which of the following is a positive reason for learning chemistry? (a) Chemistry is relevant to daily life (b) Chemistry offers career opportunities (c) Chemistry studies interesting topics (d)...
-
Determine whether the function given by the table is linear, exponential, or neither. If the function is linear, find a linear function that models the data; if it is exponential, find an exponential...
-
The difference between a companies income tax expense as shown and the tax obligation is the income tax expense is based on estimates made on financial documents and the tax obligation is the actual...
-
In this practice activity, you will identify key roles and responsibilities of criminal justice professionals regarding victims. You will also describe potential consequences to victims when those...
-
A company has the following information. What is days' inventory outstanding? Average total assets $2,320,600 Average fixed assets 975,000 Total revenue 3,436,000 Cost of goods sold 2,365,000 Average...
-
Calculate the MONTHLY straight line depreciation expense for the following assets: a. Vehicle purchased for $35,000. The vehicle has a salvage value of $2,500 and an estimated useful life of 4 years...
-
Charming Clothiers manufactures neckties and bow ties. The company has the following information: The company s sales price is $ 3 0 per unit. The variable costs of producing bowties is $ 1 8 per...
-
Jane is an American medical resident who is doing a 6 - week rotation in a hospital clinic in the Middle East. During her stay, she and another medical resident, Ryan have become friends. They live...
-
The overall reaction and equilibrium constant value for a hydrogenoxygen fuel cell at 298 K is 2H 2 (g) + O 2 (g) 2H 2 O(l) K = 1.28 10 83 a. Calculate E cell and G 8 at 298 K for the fuel cell...
-
John Ranton, president and founder of Running Mate, could hardly contain his excitement over the operating results for his companys second year of operations. Running Mate is an online retailer of a...
-
There must be something wrong with these statements! exclaimed Hugh Richards, president of Ajax Inc. They just dont make sense. We sold the same number of units this year as we did last year, yet our...
-
Garneau Manufacturing Ltd. produces and distributes a special type of chemical compound called Compound WX. The information below about Garneaus operations has been assembled to assist budget...
-
At year end, Riverside Corporation announced that it would change its inventory valuation method from last-in, first-out (LIFO) to first-in, first-out (FIFO). The company also disclosed that the...
-
Exhibits 6.3, 6.4, and 6.5 in Chapter 6 present the financial results of the Arizona Ice Cream Company, Inc., using FIFO, LIFO, and the weighted-average cost method, respectively. Using this data,...
-
The following information is taken from the annual report of the Walgreens Boots Alliance, Inc..: Walgreens uses LIFO to value its inventory. Restate the companys financial results for 2015 assuming...
Study smarter with the SolutionInn App