Question

In: Accounting

Farr Industries Inc. manufactures only one product. For the year ended December 31, the contribution margin...

Farr Industries Inc. manufactures only one product. For the year ended December 31, the contribution margin increased by $560,000 from the planned level of $5,200,000. The president of Farr Industries Inc. has expressed concern about such a small increase in contribution margin and has requested a follow-up report. The following data have been gathered from the accounting records for the year ended December 31: 1 Actual Planned Difference — Increase (Decrease) 2 Sales $30,000,000.00 $28,600,000.00 $1,400,000.00 3 Variable costs: 4 Variable cost of goods sold $21,600,000.00 $21,450,000.00 $150,000.00 5 Variable selling and administrative expenses 2,640,000.00 1,950,000.00 690,000.00 6 Total variable costs $24,240,000.00 $23,400,000.00 $840,000.00 7 Contribution margin $5,760,000.00 $5,200,000.00 $560,000.00 8 Number of units sold 120,000.00 130,000.00 9 Per unit: 10 Sales price $250.00 $220.00 11 Variable cost of goods sold 180.00 165.00 12 Variable selling and administrative expenses 22.00 15.00 Required: 1. Prepare a contribution margin analysis report for the year ended December 31. Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entries. Be sure to complete the statement heading. A colon (:) will automatically appear if it is required. For those boxes in which you must enter subtracted or negative numbers use a minus sign. 2. At a meeting of the board of directors on January 30, the president, after reviewing the contribution margin analysis report, made the following comment: “It looks as if the price increase of $30 had the effect of increasing sales. However, this was a trade-off since sales volume decreased. Also, variable cost of goods sold per unit increased by $15 more than planned. The variable selling and administrative expenses appear out of control. They increased by $7 per unit more than was planned, which is an increase of over 47% more than was planned. Let’s look into these expenses and get them under control! Also, let’s consider increasing the sales price to $275 and continue this favorable trade-off between higher price and lower volume.” Do you agree with the president’s comment? Explain.

Solutions

Expert Solution

1

Farr Industries Inc

             Contribution Margin Analysis

Planned Contribution Margin

$5,200,000.00

Effect of change in sales:

Sales quantity factor (120,000-130,000)x$220

($2,200,000)

Unit price factor ($250 - $220)x120,000

$3,600,000

Total effect of change in sales

$1,400,000.00

Effect of changes in variable cost of goods sold:

Variable cost quantity factor (130,000-120,000)x $165

$1,650,000.00

Unit cost factor ($180-165)x120,000

($1,800,000.00)

Total effect of changes in variable cost of goods sold

($150,000.00)

Effect of changes in variable selling and administrative expenses:

Variable cost quantity factor (130,000-120,000)x $15

$150,000.00

Unit cost factor ($22-$15)x 120,000 units

($840,000.00)

Total effect of changes in variable selling and administrative expenses

($690,000.00)

Actual contribution margin

$5,760,000.00

______________________________________

2

I am disagree with president because here we can see that most of the decrease in the variable cost of goods sold is because of variable cost quantity factor and also increased in the variable selling and administrative expenses because company made additional selling efforts to stay in competitive at higher prices


Related Solutions

Mathews Company manufactures only one product. For the year ended December 31, the contribution margin increased...
Mathews Company manufactures only one product. For the year ended December 31, the contribution margin increased by $16,224 from the planned level of $545,376. The president of Mathews Company has expressed some concern about this increase and has requested a follow-up report. The following data have been gathered from the accounting records for the year ended December 31: Actual Planned Difference—Increase (Decrease) Sales $1,071,200 $1,055,184 $16,016 Variable costs: Variable cost of goods sold $405,600 $426,816 $(21,216) Variable selling and administrative...
Contribution Margin Analysis Mathews Company manufactures only one product. For the year ended December 31, the...
Contribution Margin Analysis Mathews Company manufactures only one product. For the year ended December 31, the contribution margin increased by $10,864 from the planned level of $464,436. The president of Mathews Company has expressed some concern about this increase and has requested a follow-up report. The following data have been gathered from the accounting records for the year ended December 31: Actual Planned Difference—Increase (Decrease) Sales $911,800 $895,698 $16,102 Variable costs: Variable cost of goods sold $349,200 $364,914 $(15,714) Variable...
Mathews Company manufactures only one product. For the year ended December 31, the contribution margin increased...
Mathews Company manufactures only one product. For the year ended December 31, the contribution margin increased by $41,616 from the planned level of $764,784. The president of Mathews Company has expressed some concern about this increase and has requested a follow-up report. The following data have been gathered from the accounting records for the year ended December 31: Actual Planned Difference—Increase (Decrease) Sales $1,555,200 $1,513,296 $41,904 Variable costs: Variable cost of goods sold $590,400 $618,336 $(27,936) Variable selling and administrative...
Prepare a statement of cash flows for Henderson ?Industries, Inc., for the year ended December? 31,...
Prepare a statement of cash flows for Henderson ?Industries, Inc., for the year ended December? 31, 2017?, using the indirect method. Henderson Industries, Inc. Income Statement For the Year Ended December 31, 2017 Sales revenues $950,000 Less: Cost of goods sold 378,000 Gross profit $572,000 Less operating expenses: Salaries and wages expense $187,000 Insurance expense 14,500 Depreciation expense 48,400 Other operating expenses 88,000 Total operating expenses 337,900 Operating income $234,100 Plus other income and less other expenses: Interest expense $5,900...
Income Statement - Cover-to-Cover Cover-to-Cover Company Contribution Margin Income Statement For the Year Ended December 31,...
Income Statement - Cover-to-Cover Cover-to-Cover Company Contribution Margin Income Statement For the Year Ended December 31, 20Y8 Sales $374,000 Variable costs:   Manufacturing expense $224,400   Selling expense 18,700   Administrative expense 56,100 (299,200)   Contribution margin $74,800 Fixed costs:   Manufacturing expense $5,000   Selling expense 4,000   Administrative expense 9,700 (18,700) Operating income $56,100 Income Statement - Biblio Files Biblio Files Company Contribution Margin Income Statement For the Year Ended December 31, 20Y8 Sales $374,000 Variable costs:   Manufacturing expense $149,600   Selling expense 14,960   Administrative expense...
Cover-to-Cover Company Contribution Margin Income Statement For the Year Ended December 31 1 Sales $424,000.00 2...
Cover-to-Cover Company Contribution Margin Income Statement For the Year Ended December 31 1 Sales $424,000.00 2 Variable costs: 3 Manufacturing $233,200.00 4 Selling 21,200.00 5 Administrative 63,600.00 318,000.00 6 Contribution margin $106,000.00 7 Fixed costs: 8 Manufacturing $5,000.00 9 Selling 4,000.00 10 Administrative 33,400.00 42,400.00 11 Income from operations $63,600.00 Biblio Files Company Contribution Margin Income Statement For the Year Ended December 31 1 Sales $424,000.00 2 Variable costs: 3 Manufacturing $169,600.00 4 Selling 16,960.00 5 Administrative 67,840.00 254,400.00 6...
The financial statements of Zach industries for the year ended December 31, 2015 are: Zach Industries...
The financial statements of Zach industries for the year ended December 31, 2015 are: Zach Industries Income Statement: for the Year Ended December, 31, 2012       Sales revenue   $160,100   Less: Cost of goods sold   105,500   Gross profits   $54,600   Less: Operating expenses       Selling espense   $16,500   General and administrative expenses   10,400   Lease expense   1,040   Depreciation expense   9,600   Total operating expense    $37,540   Operating profits   $17,060   Less: Interest expense   5,900   Net profits before taxes   $11,160   Less: Taxes   4,400   Net profits after taxes  ...
The following information is available for Coronado Industries for the year ended December 31, 2017. Beginning...
The following information is available for Coronado Industries for the year ended December 31, 2017. Beginning cash balance $  46,575 Accounts payable decrease 3,830 Depreciation expense 167,670 Accounts receivable increase 8,487 Inventory increase 11,385 Net income 294,044 Cash received for sale of land at book value 36,225 Cash dividends paid 12,420 Income taxes payable increase 4,865 Cash used to purchase building 299,115 Cash used to purchase treasury stock 26,910 Cash received from issuing bonds 207,000 Prepare a statement of cash flows...
You are engaged to audit the Ferrick Corporation for the year ended December 31, 2018. Only...
You are engaged to audit the Ferrick Corporation for the year ended December 31, 2018. Only merchandise shipped by the Ferrick Corporation to customers up to and including December 30, 2018, has been eliminated from inventory. The inventory as determined by physical inventory count has been recorded on the books by the company’s controller. No perpetual inventory records are maintained. All sales are made on an FOB–shipping point basis. You are to assume that all purchase invoices have been correctly...
You are engaged to audit the Ferrick Corporation for the year ended December 31, 2015. Only...
You are engaged to audit the Ferrick Corporation for the year ended December 31, 2015. Only merchandise shipped by the Ferrick Corporation to customers up to and including December 30, 2015, has been eliminated from inventory. The inventory as determined by physical inventory count has been recorded on the books by the company’s controller. No perpetual inventory records are maintained. All sales are made on an FOB–shipping point basis. You are to assume that all purchase invoices have been correctly...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT