Smithen Company, a wholesale distributor, has been operating for only a few months. The company sellsthree products-sinks, mirrors, and vanities. Budgeted sales by product and in total for the coming monthare shown below based on planned unit sales as follows:SinksMirrorsVanitiesTotalPercentage of totalsalesSalesVariable expensesContribution marginunitUnits Percentage50%6003003001,200Contribution margin perFixed expensesOperating income25%25%100%SSinks46%319.99$239,992.00 100% $157,200 100% $126,808.00 100% $524,000.00 100%47,998.40 20% 125,760 80% 63,404.00 50% 237,162.40 45%$191,993.6080% $ 31,44020% $63,404.00 50% 286,837.60 55%Break-even point in sales dollars -ProductMirrors30%S 104.80Fixed expensesOverall CM ratio$248,050$239.03*$248,0500.55Vanities24%1,037.73 units$ 211.35Total100%=$451,000Break-even point in unit sales:Total Fixed expensesWeighted average CM per unit*($319.99 x 0.50) + ($104.80 x 0.25)+($211.35 × 0.25)Assume that actual sales for the month total $637,376 (1,400 units), with the CM ratio and per unitamounts the same as budgeted. Actual fixed expenses are the same as budgeted, $248,050. Actual salesby product are as follows: sinks, $195,993 (490 units); mirrors, $293,440 (560 units); and vanities, $147,943(350 units).248,050.00$ 38,787.60Required:1. Prepare a contribution format income statement for the month based on actual sales data. (Round yourpercentage answers to the nearest whole number.)

Income statement is the important part of financial statement, which shows income and expenditure of…

Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three products-sinks, mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows: Sinks Mirrors Vanities Total Percentage of total sales Sales Variable expenses Contribution margin unit Units Percentage 600 50% 300 300 1,200 Fixed expenses Contribution margin per s 25% 25% 100% Sinks 46% $239,992.00 47,998.40 $191,993.60 319.99 Product Mirrors 30% $ 104.80 Vanities 24% 100% $157,200 100% $126,808.00 20% 125,760 80% $ 31,440 100% $524,000.00 100% 80% 63,404.00 50% 237,162.40 45% 20% $63,404.00 50% 286,837.60 55% $ Total 100% 211.35 248,050.00

Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three products-sinks, mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows: Sinks Mirrors Vanities Total Percentage of total sales Sales Variable expenses Contribution margin unit Units Percentage 600 50% 300 300 1,200 Fixed expenses Contribution margin per s 25% 25% 100% Sinks 46% $239,992.00 47,998.40 $191,993.60 319.99 Product Mirrors 30% $ 104.80 Vanities 24% 100% $157,200 100% $126,808.00 20% 125,760 80% $ 31,440 100% $524,000.00 100% 80% 63,404.00 50% 237,162.40 45% 20% $63,404.00 50% 286,837.60 55% $ Total 100% 211.35 248,050.00

Managerial Accounting

15th Edition

ISBN:9781337912020

Author:Carl Warren, Ph.d. Cma William B. Tayler

Publisher:Carl Warren, Ph.d. Cma William B. Tayler

Chapter6: Cost-volume-profit Analysis

Section: Chapter Questions

Problem 1CMA: Taylor Corporation is analyzing the cost behavior of three cost items, A, B, and C, to budget for...

See similar textbooks

Similar questions

Taylor Corporation is analyzing the cost behavior of three cost items, A, B, and C, to budget for the upcoming year. Past trends have indicated the following dollars were spent at three different levels of output: In establishing a budget for 14,000 units, Taylor should treat A, B, and C costs as: a. semivariable, fixed, and variable, respectively. b. variable, fixed, and variable, respectively. c. semivariable, semivariable, and semivariable, respectively. d. variable, semivariable, and semivariable, respectively.
Using High-Low to Calculate Predicted Total Variable Cost and Total Cost for Budgeted Output Refer to the information for Speedy Petes above. Assume that this information was used to construct the following formula for monthly delivery cost. TotalDeliveryCost=41,850+(12.00NumberofDeliveries) Required: Assume that 3,000 deliveries are budgeted for the following month of January. Use the total delivery cost formula for the following calculations: 1. Calculate total variable delivery cost for January. 2. Calculate total delivery cost for January.
The fixed overhead budgeted for Ranier Industries at an expected capacity of 500,000 units is 1,500,000. Variable costing is used internally, and the net income is adjusted to an absorption costing net income at year-end. Data collected over the last three years show the following: Determine the adjustment each year to convert the variable costing income to absorption costing net income. Compute the absorption costing net income for each year.
Nashler Company has the following budgeted variable costs per unit produced: Budgeted fixed overhead costs per month include supervision of 98,000, depreciation of 76,000, and other overhead of 245,000. Required: 1. Prepare a flexible budget for all costs of production for the following levels of production: 160,000 units, 170,000 units, and 175,000 units. 2. What is the per-unit total product cost for each of the production levels from Requirement 1? (Round each unit cost to the nearest cent.) 3. What if Nashler Companys cost of maintenance rose to 0.22 per unit? How would that affect the unit product costs calculated in Requirement 2?
Using High-Low to Calculate Predicted Total Variable Cost and Total Cost for Budgeted Output Refer to the information for Pizza Vesuvio on the previous page. Assume that this information was used to construct the following formula for monthly labor cost. TotalLaborCost=5,237+(7.40EmployeeHours) Required: Assume that 675 employee hours are budgeted for the month of September. Use the total labor cost formula for the following calculations: 1. Calculate total variable labor cost for September. 2. Calculate total labor cost for September.
Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three products-sinks. mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows: Sinks Vanities Total Percentage of total sales Variable expenses Contribution margin Contribution margin per unit Fixed expenses Operating income Break-even point in unit sales: Break-even point in sales dollars Total Fixed expenses Weighted-average CM per unit Percentage $198.000 $ 198.00 Percentage of total sales Operating income (loss) 100.00% 28.26% Break-even point in sales dollars *($198.00 * 8.50) + ($102.00 0.25) + ($208.00 × 0.25) Break-even point in unit sales Sinks Product Mirrors Fixed expenses Overall CM ratio $338.650 $176.50* $115,800 100.00% $184,900 100.00% $575,000 100.00% 64,000 55.65% 80.000 43.48% 198,450 34.51% 44.35% $184,000 56.52% 376,558 65.49% $ 51,000 $ 102.08 % As shown by these data, operating…
Estimating a cost function. The controller of the Javier Company is preparing the budget for 2018 and needs to estimate a cost function for delivery costs. Information regarding delivery costs incurred in the prior two months are:
Estimating a cost function. The controller of the Javier Company is preparing the budget for 2018 and needs to estimate a cost function for delivery costs. Information regarding delivery costs incurred in the prior two months are:
Roger Company’ sells one product, and has provided the following variable and fixed estimates for budgetingpurposes.Variable element per unit Fixed element per monthRevenue $25Operating costs $4.75 $3,150For the month of August, it planned on selling 200 units, but actual units sold were 180 units. Actual revenuefor the month was $4,410 and actual operating costs were $3,865. a. What is the amount shown for revenue under the flexible and planning budget for August? b. What is the amount shown for total operating costs under the flexible and planning budgets for August?
Rients Corporation is a service company that measures its output by the number of customers served. The company has provided the following fixed and variable cost estimates that it uses for budgeting purposes and the actual results of operations for October. Variable Fixed Element per Element per Customer Actual Total Month Served for October $ 4,100 $ 1,300 $ 700 $ 182,900 $ 98,800 $ 30,500 $ 31,900 Revenue Employee salaries and wages Travel expenses $ 42,300 Other expenses $ 31,500 When the company prepared its planning budget at the beginning of October, it assumed that 39 customers would have been served. However, 44 customers were actually served during October. The spending variance for "Travel expenses" for October would have been closest to:
The following budgeted profit statement has been prepared using absorption costing principles.A company manufactures and sells a single product which has the following cost and sellingprice structure: P/unit P/unit Selling price 120 Direct material 22 Direct labour 36 Variable overhead 14 Fixed overhead 12 84 Profit per unit 36 The fixed overhead absorption rate is based on the normal capacity of 2,000 units per month.Assume that the same amount is spent each month on fixed overheads.Budgeted sales for next month are 2,200 units.You are required to calculate:a. The breakeven point, in sales units per month. b. The margin of safety for the next month.
Rients Corporation is a service company that measures its output by the number of customers served. The company has provided the following fixed and variable cost estimates that it uses for budgeting purposes and the actual results of operations for October. Fixed Element per Month Variable Element per Customer Served Actual Total for October Revenue $ 4,100 $ 182,900 Employee salaries and wages $ 42,300 $ 1,300 $ 98,800 Travel expenses $ 700 $ 30,500 Other expenses $ 31,500 $ 31,900 When the company prepared its planning budget at the beginning of October, it assumed that 39 customers would have been served. However, 44 customers were actually served during October. The spending variance for “Employee salaries and wages” for October would have been closest to: Multiple Choice A. $700 F B. $5,800 U C. $700 U D. $5,800 F