In: Accounting
| 
 Note: do not key into the shaded area, those are done for you. Some areas will update automatically as you fill out the problem *Determine the sales mix based on unit sales for each product. *Using the annual expected sales for these products determine the weighted average unit contribution margin for these three products ( round to two decimal places).  | 
|||||||||
| Part 1 | |||||||||
| (a) | Total Units | ||||||||
| Item | Units | ||||||||
| Sprinklers | 460,000 | ||||||||
| Valves | 1,480,000 | ||||||||
| Controllers | 60,000 | ||||||||
| Total Units | 2,000000 | ||||||||
| Sales Mix % | |||||||||
| Item | Percentage | ||||||||
| Sprinklers | |||||||||
| Valves | |||||||||
| Controllers | |||||||||
| (b) | Per Unit | ||||||||
| Sprinklers | Valves | Controllers | |||||||
| Sales price | |||||||||
| Variable costs: | |||||||||
| Manufacturing | |||||||||
| Selling & admin. | |||||||||
| Total variable costs | |||||||||
| Contribution margin | |||||||||
| Weighted-Average Unit Contribution Margin | |||||||||
| Weighted-Avg | |||||||||
| Unit CM X | Sales Mix % = | Unit CM | |||||||
| Sprinklers | - | 0% | |||||||
| Valves | - | 0% | |||||||
| Controllers | - | 0% | |||||||
| Total | |||||||||
Question: Waterways has a sales mix of sprinklers, valves, and controllers as follows. Annual expected s...
Waterways has a sales mix of sprinklers, valves, and controllers as follows.
| Annual expected sales: | ||
| Sale of sprinklers | 460,000 units at $26.50 | |
| Sale of valves | 1,480,000 units at $11.20 | |
| Sale of controllers | 60,000 units at $42.50 | 
| Variable manufacturing cost per unit | ||||
| Sprinklers | $13.96 | |||
| Valves | $7.95 | |||
| Controllers | $29.75 | |||
| Fixed manufacturing overhead cost (total) | $760,000 | |||
| Variable selling and administrative expenses per unit: | ||||
| Sprinklers | $1.30 | |||
| Valves | $0.50 | |||
| Controllers | $3.41 | |||
| Fixed selling and administrative expenses (total) | $1,600,000 | |||
Determine the sales mix based on unit sales for each product. (Round answers to 0 decimal places, e.g. 25%.)
Sprinklers %
Valves %
Controllers %
| (a) | Total Units | ||||||
| Item | Units | ||||||
| Sprinklers | 4,60,000 | ||||||
| Valves | 14,80,000 | ||||||
| Controllers | 60,000 | ||||||
| Total Units | 20,00,000 | ||||||
| Sales Mix % | |||||||
| Item | Percentage | ||||||
| Sprinklers | 23.00% | ||||||
| (460000/2000000) | |||||||
| Valves | 74.00% | ||||||
| (1480000/2000000) | |||||||
| Controllers | 3.00% | ||||||
| (60000/2000000) | |||||||
| (b) | Per Unit | ||||||
| Sprinklers | Valves | Controllers | |||||
| Sales price | 26.50 | 11.20 | 42.50 | ||||
| Variable costs: | |||||||
| Manufacturing | 13.96 | 7.95 | 29.75 | ||||
| Selling & admin. | 1.30 | 0.50 | 3.41 | ||||
| Total variable costs | 15.26 | 8.45 | 33.16 | ||||
| Contribution margin | 11.24 | 2.75 | 9.34 | ||||
| Weighted-Average Unit Contribution Margin | |||||||
| Weighted-Avg | |||||||
| Unit CM X | Sales Mix % = | Unit CM | |||||
| Sprinklers | 11.24 | 23.00% | 2.59 | ||||
| Valves | 2.75 | 74.00% | 2.04 | ||||
| Controllers | 9.34 | 3.00% | 0.28 | ||||
| Total | 4.90 | ||||||