Question
In: Accounting
Gibson Company makes a product that sells for $33 per unit. The company pays $23 per...
Gibson Company makes a product that sells for $33 per unit. The company pays $23 per unit for the variable costs of the product and incurs annual fixed costs of $95,000. Gibson expects to sell 22,600 units of product.
Margin of Safety. %
Zachary Corporation, which has three divisions, is preparing its sales budget. Each division expects a different growth rate because economic conditions vary in different regions of the country. The growth expectations per quarter are 5 percent for Cummings Division, 3 percent for Springfield Division, and 7 percent for Douglas Division.
-
Complete the sales budget by filling in the missing amounts.
-
Determine the amount of sales revenue that the company will report on its quarterly pro forma income statements.
Determine Gibson’s margin of safety expressed as a percentage. (Round your answer to 2 decimal places (i.e., .2345 should be entered as 23.45).)
Complete the sales budget by filling in the missing amounts. (Round your final answers to the nearest whole dollar amount.)
|
Determine the amount of sales revenue that the company will report on its quarterly pro forma income statements. (Round intermediate calculations and final answers to the nearest whole dollar amount.)
|
Solutions
Expert Solution
| 1 | |||||
| Selling price per unit | $33 | ||||
| Variable expense per unit | $23 | ||||
| Contribution margin per unit | $10 | ||||
| CM Ratio ($10/$33) | 30.30% | ||||
| Break-even in dollar sales | $313,500 | ||||
| (Fixed expenses/Contribution margin ratio) | |||||
| Margin of safety percentage | 58% | ||||
| (Actual Sales - Break-even sales)/Actual sales | |||||
| [(22,600 x $33) - $960,000]/(22,600 x $33) | |||||
| 2 | |||||
| Division | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |
| Cummings Division | 110,000 | 115,500 | 121,275 | 127,339 | |
| Springfield Division | 310,000 | 319,300 | 328,879 | 338,745 | |
| Douglas Division | 200,000 | 214,000 | 228,980 | 245,009 | |
| First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||
| Sales Revenue | 620,000 | 648,800 | 679,134 | 711,093 | |
| Working | |||||
| Second Quarter | Third Quarter | Fourth Quarter | |||
| Division | First quarter x 1.05 | Second quarter x 1.05 | Third quarter x 1.05 | ||
| Cummings Division | First quarter x 1.03 | Second quarter x 1.03 | Third quarter x 1.0 | ||
| Springfield Division | First quarter x 1.07 | Second quarter x 1.07 | Third quarter x 1.07 | ||
ekkarill92 answered 2 years agoRelated Solutions
A company makes a product that sells for $80 per unit. Variable expenses are $40.00 per...
A company makes a product that sells for $80 per unit. Variable
expenses are $40.00 per unit, and fixed expenses total $180,000 per
year. Its operating results for last year were as follows:
Sales
$
2,080,000
Variable expenses
1,040,000
Contribution margin
1,040,000
Fixed expenses
180,000
Net operating income
$
860,000
The company president wants to add new features to the product,
which will increase the variable expenses by $2.30 per unit. She
thinks that the new features, combined with some...
Ritchie Manufacturing Company makes a product that it sells for $130 per unit. The company incurs...
Ritchie Manufacturing Company makes a product that it sells for
$130 per unit. The company incurs variable manufacturing costs of
$66 per unit. Variable selling expenses are $12 per unit, annual
fixed manufacturing costs are $450,000, and fixed selling and
administrative costs are $226,000 per year.
Required
Determine the break-even point in units and dollars using each
of the following approaches:
Use the equation method.
Use the contribution margin per unit approach.
Prepare a contribution margin income statement for the...
Ritchie Manufacturing Company makes a product that it sells for $140 per unit. The company incurs...
Ritchie Manufacturing Company makes a product that it sells for
$140 per unit. The company incurs variable manufacturing costs of
$73 per unit. Variable selling expenses are $11 per unit, annual
fixed manufacturing costs are $468,000, and fixed selling and
administrative costs are $271,200 per year.
Required
Determine the break-even point in units and dollars using each
of the following approaches:
Use the equation method.
Use the contribution margin per unit approach.
Prepare a contribution margin income statement for the...
Ritchie Manufacturing Company makes a product that it sells for $190 per unit. The company incurs...
Ritchie Manufacturing Company makes a product that it sells for
$190 per unit. The company incurs variable manufacturing costs of
$96 per unit. Variable selling expenses are $18 per unit, annual
fixed manufacturing costs are $462,000, and fixed selling and
administrative costs are $260,000 per year.
Required
Determine the break-even point in units and dollars using each
of the following approaches:
Use the equation method.
Use the contribution margin per unit approach.
Prepare a contribution margin income statement for the...
Merline Manufacturing makes its product for $55 per unit and sells it for $141 per unit....
Merline Manufacturing makes its product for $55 per unit and
sells it for $141 per unit. The sales staff receives a 10%
commission on the sale of each unit. Its December income statement
follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2017
Sales
$
1,410,000
Cost of goods sold
550,000
Gross profit
860,000
Operating expenses
Sales commissions (10%)
141,000
Advertising
222,000
Store rent
25,100
Administrative salaries
45,500
Depreciation—Office equipment
55,500
Other expenses
13,100
Total expenses
502,200
Net income...
Merline Manufacturing makes its product for $70 per unit and sells it for $132 per unit....
Merline Manufacturing makes its product for $70 per unit and
sells it for $132 per unit. The sales staff receives a 10%
commission on the sale of each unit. Its December income statement
follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2019
Sales
$
1,320,000
Cost of goods sold
700,000
Gross profit
620,000
Operating expenses
Sales commissions (10%)
132,000
Advertising
204,000
Store rent
24,200
Administrative salaries
41,000
Depreciation—Office equipment
51,000
Other expenses
12,200
Total expenses
464,400
Net income...
Merline Manufacturing makes its product for $70 per unit and sells it for $138 per unit....
Merline Manufacturing
makes its product for $70 per unit and sells it for $138 per unit.
The sales staff receives a 10% commission on the sale of each unit.
Its December income statement follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2017
Sales
$
1,380,000
Cost of goods
sold
700,000
Gross
profit
680,000
Operating
expenses
Sales
commissions (10%)
138,000
Advertising
216,000
Store rent
24,800
Administrative
salaries
44,000
Depreciation—Office equipment
54,000
Other
expenses
12,800
Total
expenses
489,600
Net income...
Merline Manufacturing makes its product for $70 per unit and sells it for $138 per unit....
Merline Manufacturing
makes its product for $70 per unit and sells it for $138 per unit.
The sales staff receives a 10% commission on the sale of each unit.
Its December income statement follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2017
Sales
$
1,380,000
Cost of goods
sold
700,000
Gross
profit
680,000
Operating
expenses
Sales
commissions (10%)
138,000
Advertising
216,000
Store rent
24,800
Administrative
salaries
44,000
Depreciation—Office equipment
54,000
Other
expenses
12,800
Total
expenses
489,600
Net income...
Merline Manufacturing makes its product for $65 per unit and sells it for $131 per unit....
Merline Manufacturing makes its product for $65 per unit and
sells it for $131 per unit. The sales staff receives a 10%
commission on the sale of each unit. Its December income statement
follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2017
Sales
$
1,310,000
Cost of goods sold
650,000
Gross profit
660,000
Operating expenses
Sales commissions (10%)
131,000
Advertising
202,000
Store rent
24,100
Administrative salaries
40,500
Depreciation—Office
equipment
50,500
Other expenses
12,100
Total expenses
460,200
Net income...
Baird Manufacturing Company makes a product that sells for $75 30 per unit Manufacturing costs for the product
Problem 11-23A (Algo) Absorption versus variable costing LO 11-4
Baird Manufacturing Company makes a product that sells for $75 30 per unit Manufacturing costs for the product amount to $26.00 per unit variable, and $74,520 feed. During the current accounting period, Baird made 3.600 units of the product and sold 3.200 units Selling and administrative expenses were zero."
Required
a. Prepare an absorption costing income statement.
b. Prepare a variable costing income statement. Complete this question by entering...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- XYZ Company is considering purchasing a piece of equipment costing $400,000. It has a useful life...
- Reflection of the short film "How Wolves Change Rivers" and Aldo Leopold's "Thinking Like A Mountain".
- What kind of rebar would be most cost effective for foundation? Would it be to design...
- Why would UnderArmour want to be sure that consumers can clearly see different models ( about...
- Five years ago, Miguel invested a stock with price $35 per share. The stock price at...
- You are touring a distant planet on which the magnitude of the gravitational acceleration is 65%...
- GDP increased from $16.55 trillion to $17.28 trillion. What was the growth rate of GDP? The...
ADVERTISEMENT