Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I need help determining if the calculations that are bolded in each of the six tables is correct. Thank you! Part 1 Contribution Margin/Breakeven Chocolate

I need help determining if the calculations that are bolded in each of the six tables is correct. Thank you!

Part 1 Contribution Margin/Breakeven

Chocolate Chip

Sugar

Specialty

Total

Units Sold

1,500,000

980,000

300,000

2,780,000

Sales

$1,875,000.00

$882,000.00

$1,050,000.00

$3,807,000.00

Less: Variable Costs

$690,000.00

$205,800.00

$81,000.00

$976,800.00

Contribution Margin

$1,185,000.00

$676,200.00

$969,000.00

$2,830,200.00

Less: Common Fixed Costs

$125,000.00

Profit

$2,705,200.00

Per item Contribution Margin

$7.90

$0.69

$3.23

Weighted Average Contribution Margin

$1.98

Break-even point in units

63,158

Productions Costs:

Direct material

$0.60

Direct labor

$1.00

Variable manufacturing overhead

$0.40

Total variable manufacturing costs per unit

$2.00

Fixed manufacturing overhead per year

$139,000.00

In addition, the company has fixed selling and administrative costs:

Fixed selling costs per year

$50,000.00

Fixed administrative costs per year

$65,000.00

Selling price per cookie

$3.75

Number of cookies produced

2,780,000

Number of cookies sold

2,600,000

Full (absorption) costing :

Full cost per unit

$2.05

Ending Inventory Full (absorption) costing

$369,000

Variable costing :

Variable cost per unit

$2.00

Ending Inventory Variable costing

$360,000

Part 3 Special Order

Number of cookies needed

1,000

Discounted price per cookie

$2.75

Normal price per cookie

$3.75

Cost of special printed design per cookie

$0.50

Cost of tool needed to make the design

$100.00

Revenue for special order

$2,750.00

Costs for special order:

Design cost

$500

Tool cost

$100

Net increase (decrease) in profit

$2,150

Part 4 Internal Rate of Return

As the owner of the Cookie Business, you are considering the following investment:

Purchase of new equipment

$250,000.00

Expected annual increase in sales

$48,017.50

Time frame

7

years

Acceptable rate needed

9%

Calculate the Internal Rate of Return:

PV of annuity factor

5.2064

Internal rate of return

8%

Accept or reject

reject

Part 5 Cash Budget

The budgeted credit sales are as follows:

December last year

$250,000

January

$125,000

February

$300,000

March

$90,000

Collection:

Month of the sale

80%

Month following the sale

20%

Estimated cash receipts

January

February

March

Last month's sales

$50,000

$25,000

$60,000

Current month's sales

$100,000

$240,000

$72,000

Total

$150,000

$265,000

$132,000

Part 6 Material and Labor Variance

Actual Cost of Direct Materials

$225,000

Standard Cost of Direct Materials

$224,800

Actual Materials Used

30

Standard Materials Used

31

Actual Direct Labor Rate

$15.50

Standard Labor Rate

$15.00

Actual Hours Worked

45

Standard Hours Worked

40

Amount

Favorable/ Unfavorable

Calculate Materials Variances:

Materials Price Variance

7,451.61

unfavorable

Materials Quantity Variance

7,251.61

favorable

Calculate Labor Variances:

Labor Rate Variance

$22.50

unfavorable

Labor Efficiency Variance

$75

unfavorable

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

College Accounting Chapters 1-9

Authors: James Heintz

22nd Edition

1305888537, 978-1305666184

More Books

Students also viewed these Accounting questions

Question

1. What is modified breakeven analysis?

Answered: 1 week ago