Candlemania, Inc.Financial Projections - 2021Inputs:Section A:Section B:Section C:2020 Actual30,000Change Factors 2021 What-If?0%0%0%0%0%0%0%2021 What-If?Sales in units?Sales price per unitDirect materials cost per unitDirect labor cost per unitVariable overhead cost per unit | $120.00?18.00?16.00?22.00?Fixed costs2$500,000?Target IncomeIncome Projections:$4700,0002020 ActualSales??Less variable expenses:Direct materials??Direct labor?Variable overhead??Total variable expenses??Contribution marginLess fixed expenses????Income before taxesContribution margin per unitContribution margin ratio????Break-even sales in units??Break-even sales in $$??Margin of safety in unitsMargin of safety in sales $$Sales in units to yield target income?????

Since Section B => Change Factors are given as 0% then there will be no change between the…

Candlemania, Inc. Financial Projections - 2021 Section A: %3D Inputs: Section B: Section C: 2020 Actual $ $ $ 2$ 2021 What-If? 0% Change Factors Sales in units 30,000 Sales price per unit Direct materials cost per unit Direct labor cost per unit Variable overhead cost per unit $ 120.00 0% 18.00 0% 0% 0% 0% 16.00 ? 22.00 ? $ $ 2020 Actual Fixed costs 500,000 ? Target Income Income Projections: 700,000 0% ? 2021 What-If? Sales ? Less variable expenses:

Candlemania, Inc. Financial Projections - 2021 Section A: %3D Inputs: Section B: Section C: 2020 Actual $ $ $ 2$ 2021 What-If? 0% Change Factors Sales in units 30,000 Sales price per unit Direct materials cost per unit Direct labor cost per unit Variable overhead cost per unit $ 120.00 0% 18.00 0% 0% 0% 0% 16.00 ? 22.00 ? $ $ 2020 Actual Fixed costs 500,000 ? Target Income Income Projections: 700,000 0% ? 2021 What-If? Sales ? Less variable expenses:

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

Sales $1248000 Contribution margin 466560 Total direct fixed costs 405000 Total operating assets Jan. 1, 2022 740000 Total operating assets Dec. 31, 2022 799000 Bramble Company's desired return 12% What is Bramble Company's ROI, rounded to the nearest whole number? 8% O 12% O 55% O 51%
F3
Book ferences Various financial data for SunPath Manufacturing for 2019 and 2020 follow. Output: Sales Inputs: Labor Raw Materials Energy Capital Employed Other 2019 2020 $300,000 $330,000 40,000 45,000 10,000 250,000 2,000 43,000 51,000 9,000 262,000 6,000 What is the percentage change in SunPath's total productivity measure between 2019 and 2020?
2019 2020 Sales 405000 450000 Variable cost 225000 240000 PV ratio 44.44% 46.67% BEP in sales 202500 257142.86 Fixed cost 90000 120000 Q) sales required to earn a profit of 40000 1 calculate values for both year's ??
X Company had the following information available for 2020: Number of units sold 32,000 units Selling price per unit $1,250 Variable cost per unit S750 Total fixed costs $14,000,000 Based on the above, the unit contribution margin is: * 40% $500 $16,000,000 O None of the above
Calculate the Following: 2022 Revenue: $600,000 Net units sold in 2022: 3,000 access points 2022 ending total units: 3,500 access points Monthly revenue per unit (ARPU) = ? Monthly gross margin per unit (AMPU) = ? One time cost per unit (access point and licensing): $400 One time cost for sales compensation per unit: $100 One time cost per unit to install service: $84 Monthly support costs per unit: $1.50 Payback period per unit sold = ? Contract term: 36 months Instructions: Based upon fictitious data points in the above table please calculate: 1. Monthly revenue per unit (ARPU) 2. Monthly Gross Margin per unit ( AMPU) 3. Payback period per unit sold (How long will it take in months to start making profit off of 1 unit sold)? Once calculated explain your findings in a short analysis and recommendations you have associated with the findings.
ch7-50 Jellico Inc.'s projected operating income (based on sales of 450,000 units) for the coming year is as follows: Total Sales $ 12,150,000 Total variable cost 7,533,000 Contribution margin $ 4,617,000 Total fixed cost 2,875,878 Operating income $ 1,741,122 Required: 1(a). Compute variable cost per unit. Enter your answer to the nearest cent.$per unit 1(b). Compute contribution margin per unit. Enter your answer to the nearest cent.$per unit 1(c). Compute contribution margin ratio. % 1(d). Compute break-even point in units. units 1(e). Compute break-even point in sales dollars.$ 2. How many units must be sold to earn operating income of $376,542? units 3. Compute the additional operating income that Jellico would earn if sales were $50,000 more than expected.$ 4. For the projected level of sales, compute the margin of safety in units, and then in sales dollars. Margin of safety in units units Margin of safety in sales dollars $ 5. Compute the degree…
ACG Manufacturing Ltd Statement of comprehensive 31/12/20X1 £'000 Total Unit % New project Sales(1000units) 250.000 250 100 VC 150.000 150 60 CM 100.000 100 40 FC 60.000 EBIT 40.000 Ex4: Prepare the I.S if: ACG replace paying fixed salary of £10,000/year by paying regarding to number of product sold at £20/unit Effect: Sales volume increase by 20% income as year ended at
2021 2020 Sales P2,080,000 P2,000,000 Cost of sales 1,755,000 1,500,000 Gross margin 325,000 500,000 Unit selling price decreased 20% at the start of 2019. The change in gross profit due to the decrease in selling price is: P520,000 increase P80,000 increase P520,00 decrease P80,000 decrease P600,000 decrease P600,000 increase
2019 2020 Sales price per unit R15 R19 Variable cost per unit R6 R7 Fixed cost(FC) per annum R650 000 R855 500 Fixed cost per unit R3 R4 Current assets R450 600 R560 700 Current liabilities R510 000 R780 000 Retained profit R21 809 R17 600 Net sales R2900 320 R3 100 100 Cost of sales R390 000 R475 000 The current ratio reflects the relationship between the value of the current assetsand the extent of the current liabilities of a business. Q.5.2.1 Calculate the current ratio for Pearson & Litt for 2019
Break-even sales and sales to realize operating income For the current year ended March 31, Kadel Company expects fixed costs of $550,000, a unit variable cost of $50, and a unit selling price of $75. a. Compute the anticipated break-even sales (units). units b. Compute the sales (units) required to realize operating income of $127,500. units 220000
sa