D 1 J E F G H I See The Light Projected Income Statement For the Period Ending December 31, 20x1 $1,125,000.00 750,000.00 $ 375,000.00 Sales 25,000 lamps @ $45.00 Cost of Goods Sold @ $30.00 Gross Profit Selling Expenses: Fixed Variable (Commission per unit) @ $3.00 Administrative Expenses: Fixed Variable @ $2.00 Total Selling and Administrative Expenses: Net Profit $23,000.00 75,000.00 98,000.00 $42,000.00 50,000.00 92,000.00 190,000.00 $ 185,000.00 I See The Light Projected Balance Sheet As of December 31, 20x1 34,710.00 67,500.00 Current Assets Cash Accounts Receivable Inventory Raw Material Lamp Kits Work in Process Finished Goods Total Current Assets 8,000.00 500 @ $16.00 0 3000 @ $30.00 90,000.00 $ 200,210.00 Fixed Assets Equipment Accumulated Depreciation Total Fixed Assets Total Assets $ 20,000.00 6,800.00 13,200.00 $ 213,410.00 $ 54,000.00 $ 54,000.00 Current Liabilities Accounts Payable Total Liabilities Stockholder's Equity Common Stock Retained Earnings Total Stockholder's Equity Total Liabilities and Stockholder's Equity $ 12,000.00 147,410.00 159.410.00 $ 213,410.00 0 The projected cost of a lamp is calculated based upon the projected increases or decreases to current costs. The present costs to manufacture one lamp are: 1 Lamp Kit: $16.0000000 per lamp 13 Direct Labor: 2.0000000 per lamp (4 lamps/hr.) 24 Variable Overhead: 2.0000000 per lamp 25 Fixed Overhead: 10.0000000 per lamp (based on normal capacity of 25,000 lamps) 35 36 Cost per lamp: $30.0000000 per lamp 37 38 Expected increases for 20x2 |39 When calculating projected increases round to TWO ($0.00) decimal places. 49 50 1. Material Costs are expected to increase by 6.00% 51 52 2. Labor Costs are expected to increase by 6.00%. 53 63 3. Variable Overhead is expected to increase by 3.00%. 64 4. Fixed Overhead is expected to increase to $280,000 66 5. Fixed Administrative expenses are expected to increase to $44,000. 77 65 67 2. Labor Costs are expected to increase by 6.00%. 3 3. Variable Overhead is expected to increase by 3.00%. 14 $5 4. Fixed Overhead is expected to increase to $280,000. 56 67 5. Fixed Administrative expenses are expected to increase to $44,000. 77 78 6. Variable selling expenses (measured on a per lamp basis) are expected tothcrease 79 by 3.00% 80 81 7. Fixed selling expenses are expected to be $41,000 in 20x2. 91 92 8. Variable administrative expenses (measured a per lamp basis) are expected to 93 increase by 2.50% 94 95 On the following schedule develop the following figures: 105 1- 20x2 Projected Variable Manufacturing Unit Cost of a lamp. 106 107 2- 20x2 Projected Variable Unit Cost per lamp. 108 109 3- 20x2 Projected Fixed Costs. 119 120 121 122 8 9 Variable Manufacturing Unit Cost 20x1 Cost Projected Percent Increase 20x2 Cost Rounded to 2 Decimal Places 10 eng {4.01) {4.02) {4.03) 11 Lamp Kit 12 Labor 19 Variable Overhead 20 21 Projected Variable Manufacturing Cost Per Unit 22 23 30 31 Total Variable Cost Per Unit (4.04) 20x1 Cost Projected Percent Increase 20x2 Cost Rounded to 2 Decimal Places 32 33 Variable Selling 34 Variable Administrative 41 Projected Variable Manufacturing Unit Cost 42 43 44 Projected Total Variable Cost Per Unit 45 52 {4.05) {4.06) (4.04) + {4.07) 52 53 54 Schedule of Fixed Costs 20x1 Cost 20x2 Cost Projected Percent Increase {4.083 lamps @__) {4.09) {4.10) 55 56 Fixed Overhead 63 (normal capacity of 64 Fixed Selling 65 Fixed Administrative 66 67 Projected Total Fixed Costs 74 75 76 {4.11) Big Al is about to begin work on the budget for 20x2 and they have requested that you prepare an analysis based on the following assumptions. Note: Remember, that we cannot sell part of a lamp, therefore to find the number of units you have to round up to the next complete unit. Furthuremore, to find the required sales in dollars it may be easier to find the number of units and then multiply by the selling price per unit. 15 1. For 20x2 the selling price per lamp will be $45.00. What is the projected contribution margin and contribution margin ratio for each lamp sold? 10 11 12 13 coa 1999 16 17 18 {5.01) {5.02) 21 22 23 24 25 27 Contribution Margin per unit (Round to two places, S##### 28 29 Contribution Margin Ratio (Round to four places, % is two of those places t4.8%) 30 31 33 2. For 20x2 the selling price per lamp will be $45.00. The desired net income in 20x2 is $185,000. What 34 would sales in units have to be in 20x2 to reach the profit goal? 35 36 37 39 40 41 42 43 45 46 Breakeven sales in units (Since we cannot soll part of a unit round up to the next unit if needed) 47 48 (503) da 3. For 20x2 the selling price per lamp will be $45.00. If the fixed cost increase by $70,000.00 how many lamps must be sold to breakeven? Breakeven sales in units (Since we cannot sell part of a unit round up to the next unit if needed) 5 6 7 58 59 70 71 72 (5.04)
