Question

In: Accounting

JBeats produce and sell a product that has variable costs of $33 and a selling price...

JBeats produce and sell a product that has variable costs of $33 and a selling price of $68 . Its current sales total $204,000 per month. Fixed manufacturing costs total $25,000 per month and fixed selling and administrative costs total $17,000 per month. The company is considering a proposal that will increase the selling price by 5%, increase the fixed manufacturing costs by 5%, and increase the fixed selling and administrative costs by $3,500.

A. Compute JBeats’s current break-even point in units.

B. Compute JBeats’s margin of safety in dollars.

C. Compute JBeats’ss net income.

D. Compute JBeats’s breakeven point in units assuming they accept the proposal.

E. Compute JBeats’s net income assuming they accept the proposal and sales total 3,300.

Label and place your final answer for A-E at the top of the answer box. Then after the answer to E, label and show your work for each part of the question. Just show me numbers – that is usually enough for me to follow your logic.

Solutions

Expert Solution

All working forms part of the answer

  • A

A

Sale price per unit

$                            68

B

Variable Cost per unit

$                            33

C = A - B

Contribution margin per unit

$                            35

D = 25000 + 17000

Total Fixed Cost

$                    42,000

E = D/C

Break even in units

1200

  • B

A

Current Sales

$                 204,000

B = 1200 x $ 68

Break even sales

$                    81,600

C = A - B

Margin of Safety

$                 122,400

  • C

A

Contribution margin per unit

$                            35

B = 204000 / $ 68

Units sold

3000

C = A x B

Total Contribution margin

$                 105,000

D = 25000 + 17000

Total Fixed Cost

$                    42,000

E = C- D

Net Income

$                    63,000

  • D

A = 68 x 1.05

New Sales price

$                      71.40

B

Variable cost

$                      33.00

C = A - B

New contribution margin per unit

$                      38.40

D = 25000 x 1.05

New fixed manufacturing cost

$                    26,250

E = 17000 + 3500

New Fixed selling expenses

$                    20,500

F = D+E

Total new Fixed Cost

$                    46,750

G = F/C

Break Even point if proposal is accepted

                         1,217

  • E

A

Unit sold

3300

B

New contribution margin per unit

$                      38.40

C = A x B

Total Contribution margin

$                 126,720

D

New total fixed cost

$                    46,750

E = C - D

Net Income

$                    79,970


Related Solutions

JBeats produce and sell a product that has variable costs of $33 and a selling price...
JBeats produce and sell a product that has variable costs of $33 and a selling price of $68 . Its current sales total $204,000 per month. Fixed manufacturing costs total $25,000 per month and fixed selling and administrative costs total $17,000 per month. The company is considering a proposal that will increase the selling price by 5%, increase the fixed manufacturing costs by 5%, and increase the fixed selling and administrative costs by $3,500. A. Compute JBeats’s current break-even point...
JBeats produce and sell a product that has variable costs of $33 and a selling price...
JBeats produce and sell a product that has variable costs of $33 and a selling price of $68 . Its current sales total $204,000 per month. Fixed manufacturing costs total $25,000 per month and fixed selling and administrative costs total $17,000 per month. The company is considering a proposal that will increase the selling price by 5%, increase the fixed manufacturing costs by 5%, and increase the fixed selling and administrative costs by $3,500. A. Compute JBeats’s current break-even point...
Sierra Company incurs the following costs to produce and sell its only product. Variable costs per...
Sierra Company incurs the following costs to produce and sell its only product. Variable costs per unit: Direct materials $ 10 Direct labor $ 9 Variable manufacturing overhead $ 3 Variable selling and administrative expenses $ 5 Fixed costs per year: Fixed manufacturing overhead $ 88,500 Fixed selling and administrative expenses $ 305,000 During this year, 29,500 units were produced and 25,500 units were sold. The Finished Goods inventory account at the end of this year shows a balance of...
20-Spice Inc.'s unit selling price is $54, unit variable costs are $33, fixed costs are $120,000,...
20-Spice Inc.'s unit selling price is $54, unit variable costs are $33, fixed costs are $120,000, and current sales are 9,300 units. How much will operating income change if sales increase by 5,500 units? 30 The contribution margin ratio is the a.same as the variable cost ratio b.portion of equity contributed by stockholders c.same as the profit-volume ratio d.same as profit
Narchie sells a single product for $90. Variable costs are 60% of the selling price, and...
Narchie sells a single product for $90. Variable costs are 60% of the selling price, and the company has fixed costs that amount to $630,000. Current sales total 15,000 units. 1.) Narchie: a.) will break-even by selling 17,500 units. b.) will break-even by selling 5,500 units. c.) cannot break-even because it loses money on every unit sold. d.) will break-even by selling 10,833 units. e.) will break-even by selling 997,500 units. 2.) In order to produce a target profit of...
XYZ Inc. sell Product Y at P5 per unit. The variable costs ofmaking and selling...
XYZ Inc. sell Product Y at P5 per unit. The variable costs of making and selling each unit is P3 while the total fixed cost is P2,000. The company wants to earn a profit of P3,000. The company is subject to 40% tax rate.What is the break-even point in units and pesos?What should be the level of sales in units and pesos to earn the desired profit if it is before tax?What should be the level of sales in units...
XYZ Inc. sell Product Y at P5 per unit. The variable costs of making and selling...
XYZ Inc. sell Product Y at P5 per unit. The variable costs of making and selling each unit is P3 while the total fixed cost is P2,000. The company wants to earn a profit of P3,000. The company is subject to 40% tax rate. What is the break-even point in units and pesos? What should be the level of sales in units and pesos to earn the desired profit if it is before tax? What should be the level of...
A company has a selling price of $20 a unit, variable costs of $10 a unit,...
A company has a selling price of $20 a unit, variable costs of $10 a unit, and fixed costs of $40,000. A.What is the breakeven point in dollar sales? B.What quantity must be sold to earn a profit of $60,000? C.What is the Firm’s total contribution margin at breakeven? D.How much revenue is needed to make an aftertax profit of $120,000? Assume a tax rate of 40%. E.Assume the company sells 12,000 units and the total contribution margin increases by...
___ 1. Lester Company has a single product. The selling price is $50 and the variable...
___ 1. Lester Company has a single product. The selling price is $50 and the variable cost is $30 per unit. The company’s fixed expenses are $200,000 per month. What is the company’s unit contribution mar- gin? a) $50; b) $30; c) $20; d) $80. ___ 2. Refer to the data for Lester Company in question 1 above. What is the company’s contribution margin ratio? a) 0.60; b) 0.40; c) 1.67; d) 20.00. ___ 3. Refer to the data for...
Kanada Inc. currently produces a product with the following cost characteristics: Selling price $85 Variable costs...
Kanada Inc. currently produces a product with the following cost characteristics: Selling price $85 Variable costs – production 31 Variable costs – selling and administrative 10 Total fixed costs $957458 Plant capacity 40542 Current product/sales volume 36429 Kanada Inc. can purchase additional capacity at a cost of $31426 in increments of 2730 units. A customer approaches AB Inc. for a special one-time order to purchase 9573 units. 62% of current variable selling and administrative costs would be incurred with this...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT