Answer | |||||
1 | Contribution Margin = Sales - Variable Cost / Sales *100 | ||||
Particulars | Breakfast | Lunch | Dinner | Total | |
Sales Qty | 8000 | 4000 | 2000 | ||
Sales price per unit | $ 5.00 | $ 8.00 | $ 12.00 | $ 25.00 | |
Sales Value | $ 40,000.00 | $ 32,000.00 | $ 24,000.00 | $ 96,000.00 | |
Less: Variable Cost | |||||
Variable cost per unit | $ 2.50 | $ 3.00 | $ 6.00 | $ 11.50 | |
Variable Cost | $ 20,000.00 | $ 12,000.00 | $ 12,000.00 | $ 44,000.00 | |
Contribution = Sales - Variable Cost | $ 20,000.00 | $ 20,000.00 | $ 12,000.00 | $ 52,000.00 | |
Contribution Margin = | 20000/40000*100 | 20000/32000*100 | 12000/24000*100 | ||
Contribution Margin = | 50% | 63% | 50% | 54% | |
2 | Contribution | $ 20,000.00 | $ 20,000.00 | $ 12,000.00 | $ 52,000.00 |
Less: Fixed Cost | 25,000.00 | ||||
Operating Profit | $ 27,000.00 | ||||
3 | Production & Selling only half | ||||
Sales Qty | 4000 | 2000 | 1000 | 0 | |
Sales price per unit | $ 5.00 | $ 8.00 | $ 12.00 | ||
Sales Value | $ 20,000.00 | $ 16,000.00 | $ 12,000.00 | $ 48,000.00 | |
Less Variable Cost | |||||
Variable cost per unit | $ 2.50 | $ 3.00 | $ 6.00 | ||
Variable Cost | $ 10,000.00 | $ 6,000.00 | $ 6,000.00 | $ 22,000.00 | |
Contribution | $ 10,000.00 | $ 10,000.00 | $ 6,000.00 | $ 26,000.00 | |
Less: Fixed Cost | 25,000.00 | ||||
Operating Profit | $ 1,000.00 | ||||
4 | Tie point | ||||
in Units = Fixed Cost / Contribution per unit | |||||
Contribution per unit= | |||||
Sales price per unit | $ 5.00 | $ 8.00 | $ 12.00 | $ 25.00 | |
Variable cost per unit | $ 2.50 | $ 3.00 | $ 6.00 | $ 11.50 | |
Contribution per unit= | $ 13.50 | ||||
in Units = Fixed Cost / Contribution per unit | 25000/13.5 | ||||
1,851.85 | |||||
Tie point | |||||
in Dollars = Fixed Cost / Contribution margin | |||||
Fixed Cost | 25,000.00 | ||||
Contribution Margin = | 50% | 63% | 50% | 54% | |
in Dollars = Fixed Cost / Contribution margin | 46,153.85 | ||||
5 | Sales Qty | 2000 | 4000 | 8000 | |
Sales price per unit | $ 5.00 | $ 8.00 | $ 12.00 | $ 25.00 | |
Sales Value | $ 10,000.00 | $ 32,000.00 | $ 96,000.00 | $ 138,000.00 | |
Less: Variable Cost | |||||
Variable cost per unit | $ 2.50 | $ 3.00 | $ 6.00 | $ 11.50 | |
Variable Cost | $ 5,000.00 | $ 12,000.00 | $ 48,000.00 | $ 65,000.00 | |
Contribution | $ 5,000.00 | $ 20,000.00 | $ 48,000.00 | $ 73,000.00 | |
Tie point | |||||
in Units = Fixed Cost / Contribution per unit | |||||
Contribution per unit= | $ 13.50 | ||||
Tie point in units | $ 1,851.85 | ||||
in Dollars = Fixed Cost / Contribution margin | |||||
Contribution Margin = | 53% | ||||
Tie point in Dollars | $ 47,260.27 |
III. CAFETERÍA CRIOLLA PRESENTS THE FOLLOWING INFORMATION Breakfast $5.00 Lunch $8.00 Diner $12.00 AVERAGE SALE PRICE...
• Average dinner sale price - $40 Income statement - La Brasserie restaurant Revenues $2,098,400 • Average lunch sale price - $20 Cost of sales, all variable 1.246,500 • Assume that the variable cost of preparing and Gross profit 851,900 serving dinner is also twice that of a lunch Operating expenses • The restaurant serves twice as many lunches Variable 222,380 as dinners Fixed 170,940 Administrative expenses, all fixed 451,500 • Assume - restaurant open for 305 days Net income...
1. Criollo Auto Sales is a luxury car sales company. Present the following information about your business and request management advice to meet your business objectives. Average sale price of their vehicles for sale $ 32,500 Costs incurred for the purchase of the cars from the manufacturer on average $ 23,025 Commission for sellers per car - 3% of the sales price Advertising cost (cars sold or not) $ 7,000 Monthly rental of physical facilities $ 16,000 Monthly salaries of...
The following information exists for ABC Company: Selling price per unit: $30 Variable expenses per unit: $21 Fixed expenses for the period: $60,000 Sales volume in units: 10,000 1. If advertising of $15,000 is spent to increase sales volume by 2,000 units, operating income will increase by ?? 2. Based on the information given above, ABC Company's contribution margin ratio will be ?? ------------------------------------------------------------------------------------------ The following information exists for ABC Company: Selling price per unit = $60 Variable expenses...
High End Crockery Corp makes pottery bowls. The following information is available: Budgeted Selling Price $200 each Budgeted Unit Sales December 4,000 January 3,500 February 2,500 March 2,000 April 1,800 Desired ending finished goods inventory 15% of next month's sales Pounds of clay needed per bowl 4 Price per pound of clay $2.50 Desired ending inventory direct materials 30% of next month's production needs December purchases for direct materials $37,525 Direct labor hours per bowl...
High End Crockery Corp makes pottery bowls. The following information is available: Budgeted Selling Price $200 each Budgeted Unit Sales December 4,000 January 3,500 February 2,500 March 2,000 April 1,800 Desired ending finished goods inventory 15% of next month's sales Pounds of clay needed per bowl 4 Price per pound of clay $2.50 Desired ending inventory direct materials 30% of next month's production needs December purchases for direct materials $37,525 Direct labor hours per bowl...
Dakota Company provides the following information about its single product: Targeted operating income $40,000 Selling price per unit $3.50 Variable cost per unit $1.05 Total fixed costs $90,000 What is the contribution margin ratio? O 44% O 30% O 70% O 56% Question 10 1 pts JB Company has fixed costs of $300,000. Total costs, both fixed and variable, are $378,000 when 40,000 units are produced. How much is the variable cost per unit? (Please round to the nearest cent.)...
Required information [The following information applies to the questions displayed below.) Iguana, Inc., manufactures bamboo picture frames that sell for $20 each. Each frame requires 4 linear feet of bamboo, which costs $1.50 per foot. Each frame takes approximately 30 minutes to build, and the labor rate averages $13 per hour. Iguana has the following inventory policies: • Ending finished goods inventory should be 40 percent of next month's sales. • Ending direct materials inventory should be 30 percent of...
Question 9
1) Summarize the information for TrueBeat from Q9 & 10 of HW1.1 assuming they produce and sell 1,000 drum sets during the year. Remember to use 2 decimals for "per unit" values. Total Dollars True Beat - Summarized connect given data Average Cost per Unit Direct materials 19 Direct labor $ 90 Variable manufacturing overhead $ 35 Fixed manufacturing overhead $ Fixed selling & administrative expense $ Variable selling & administrative expenses 25 Sales price per unit 516...
11-30 Relevant Cost Exercises Each of the following situations is independent: a. Make or Buy Terry Inc. manufactures machine parts for aircraft engines. CEO Bucky Walters is considering an offer from a subcontractor to provide 2,000 units of product OP89 for $120,000. If Terry does not purchase these parts from the subcontractor, it must continue to produce them in-house with these costs: Cost per Unit Direct materials $28 Direct labor 18 Variable overhead 16 Allocated fixed overhead 4 Required 1....
Please prepare a Combined Cash Budget and Budgeted
Income Statement using the information above - thank you so much!
:) Will thumbs up!
PROBLEM N3 Objective The objective of Problem 3 is to reinforce your understanding of the preparation of budgets ked to prepare some Operating and Financial Budgets. Lynn has become concerned about the cash needs for the business as it grow. You have been asked to prepare budgets related to the production and sales of water bottles for...