Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three products sinks , mirrors, and vanities. Budgeted sales

Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three productssinks, mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows:
Units Percentage
Sinks 1,05050%
Mirrors 52525%
Vanities 52525%
Total 2,100100%
Product
Sinks Mirrors Vanities Total
Percentage of total sales 48%20%32%100%
Sales $ 252,000100% $ 105,000100% $ 168,000100% $ 525,000100%
Variable expenses 75,60030%84,00080%92,40055%252,00048%
Contribution margin $ 176,40070% $ 21,00020% $ 75,60045%273,00052%
Contribution margin per unit $ 168 $ 40 $ 144
Fixed expenses 224,900
Operating income $ 48,100
Break-even point in sales dollars = Fixed expenses = $224,900= $432,500
Overall CM ratio 0.52
Break-even point in unit sales:
Total Fixed expenses = $224,900=1,730 units
Weighted-average CM per unit
$130*
*($168\times 0.50)+($40\times 0.25)+($144\times 0.25)
As shown by these data, operating income is budgeted at $48,100 for the month, break-even sales dollars at $432,500, and break-even unit sales at 1,730.
Assume that actual sales for the month total $508,800(2,120 units), with the CM ratio and per unit amounts the same as budgeted. Actual fixed expenses are the same as budgeted, $224,900. Actual sales by product are as follows: sinks, $127,200(530 units); mirrors, $212,000(1,060 units); and vanities, $169,600(530 units).
Required:
1. Prepare a contribution format income statement for the month based on actual sales data. (Round your percentage answers to the nearest whole number.)
2. Compute the break-even point in sales dollars for the month, based on the actual data. (Round your final answer to the nearest whole dollar.)
3. Calculate the break-even point in unit sales for the month, based on the actual data. (Round your final answer to the nearest whole number.)

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

The Sixth International Congress On Accounting 1952

Authors: Various

1st Edition

0367512807, 9780367512804

More Books

Students also viewed these Accounting questions

Question

Describe the difference between majority and minority carriers.

Answered: 1 week ago