Solutions:
1.a.
Hawaiian Fantasy | Tahitian Joy | Total | |||||
Units Sold | 20000 | 5000 | |||||
Per Unit | Total | % on Sales | Per Unit | Total | % on Sales | ||
Selling Price | 15 | 300000 | 100% | 100 | 500000 | 100% | 800000 |
Less: Variable Cost | 9 | 180000 | 60% | 20 | 100000 | 20% | 280000 |
Contribution Margin | 6 | 120000 | 40% | 80 | 400000 | 80% | 520000 |
Less: Fixed Cost | 475800 | ||||||
Profit | 44200 |
1b.
Break Even Point |
Units |
=Fixed Cost / CM Ratio |
=475800/(520000/80000) |
$732000 |
Margin of Safety (Dollars) |
Total Sales - BEP Sales |
=800000-732000 |
68000 |
Margin of Safety (%) |
(Total Sales - BEP Sales)/Total Sales |
=(800000-732000)/800000 |
8.50% |
2.
Hawaiian Fantasy | Tahitian Joy | Samoan Delight | Total | |||||||
Units Sold | 20000 | 5000 | 10000 | |||||||
Per Unit | Total | % on Sales | Per Unit | Total | % on Sales | Per Unit | Total | % on Sales | ||
Selling Price | 15 | 300000 | 100% | 100 | 500000 | 100% | 45 | 450000 | 100% | 1250000 |
Less: Variable Cost | 9 | 180000 | 60% | 20 | 100000 | 20% | 36 | 360000 | 80% | 640000 |
Contribution Margin | 6 | 120000 | 40% | 80 | 400000 | 80% | 9 | 90000 | 20% | 610000 |
Less: Fixed Cost | 475800 | |||||||||
Profit | 134200 |
Break Even Point |
Units |
=Fixed Cost / CM Ration |
=475800/(610000/125000) |
975000 |
Margin of Safety (Dollars) |
Total Sales - BEP Sales |
=1250000-975000 |
275000 |
Margin of Safety (%) |
(Total Sales - BEP Sales)/Total Sales |
=(1250000-975000)/1250000 |
22.00% |
Island Novelties, Inc., of Palau makes two products-Hawaiian Fantasy and Tahitian Joy. Each product's selling price,...
Island Novelties, Inc., of Palau makes two products-Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit, and annual sales volume are as follows: Hawaiian Tahitian 15 $ 100 Selling price per unit Variable expense per unit Number of units sold annually 20.000 5,000 Fixed expenses total $475,800 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both dollar and percent columns for each product...
Island Novelties, Inc., of Palau makes two products—Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit and annual sales volume are as follows: Fixed expenses total $448,900 per year. Hawaiian Fantasy Tahitian Joy Selling price per unit $ 12 $ 100 Variable expense per unit $ 6 $ 25 Number of units sold annually 20,000 5,100 Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both...
Island Novelties, Inc., of Palau makes two products—Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit and annual sales volume are as follows: Hawaiian Fantasy Tahitian Joy Selling price per unit $ 30 $ 125 Variable expense per unit $ 21 $ 25 Number of units sold annually 10,000 5,600 Fixed expenses total $565,500 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both...
Island Novelties, Inc., of Palau makes two products—Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit and annual sales volume are as follows: Hawaiian Fantasy Tahitian Joy Selling price per unit $ 16 $ 120 Variable expense per unit $ 8 $ 42 Number of units sold annually 24,000 6,400 Fixed expenses total $580,500 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both...
sland Novelties, Inc., of Palau makes two products—Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit and annual sales volume are as follows: Hawaiian Fantasy Tahitian Joy Selling price per unit $ 20 $ 110 Variable expense per unit $ 9 $ 33 Number of units sold annually 22,000 6,000 Fixed expenses total $664,000 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both...
Island Novelties, Inc., of Palau makes two products-Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit and annual sales volume are as follows: Tahitian Joy Selling price per unit Variable expense per unit Number of units sold annually alian Fantasy $ 28 $ 9 18, ese $ $ 140 35 6, ege Fixed expenses total $710,700 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement...
Island Novelties, Inc., of Palau makes two products—Hawaiian Fantasy and Tahitian Joy. Each product’s selling price, variable expense per unit, and annual sales volume are as follows: Hawaiian Fantasy Tahitian Joy Selling price per unit $ 30 $ 125 Variable expense per unit $ 21 $ 25 Number of units sold annually 10,000 5,600 Fixed expenses total $565,500 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both...
Island Novelties, Inc., of Palau makes two products—Hawaiian Fantasy and Tahitian Joy. Each product’s selling price, variable expense per unit, and annual sales volume are as follows: Hawaiian Fantasy Tahitian Joy Selling price per unit $ 36 $ 120 Variable expense per unit $ 18 $ 30 Number of units sold annually 16,000 7,200 Fixed expenses total $812,500 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both...
Island Novelties, Inc., of Palau makes two products—Hawaiian Fantasy and Tahitian Joy. Each product’s selling price, variable expense per unit, and annual sales volume are as follows: Hawaiian Fantasy Tahitian Joy Selling price per unit $ 20 $ 125 Variable expense per unit $ 13 $ 50 Number of units sold annually 15,000 5,100 Fixed expenses total $325,000 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both...
Island Novelties, Inc., of Palau makes two products—Hawaiian Fantasy and Tahitian Joy. Each product's selling price, variable expense per unit and annual sales volume are as follows: Selling price per unit Variable expense per unit Number of units sold annually Hawaiian Fantasy $ 20 $ 13 Tahitian Joy s 100 $ 30 7,200 34,000 Fixed expenses total $651,900 per year. Required: 1. Assuming the sales mix given above, do the following: a. Prepare a contribution format income statement showing both...