Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three products-sinks. mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows: Sinks Mirrors Vanities Total Percentage of total sales Sales Variable expenses Contribution margin Contribution margin per unit Fixed expenses Operating income Units 1,000 500 500 2,900 Break-even point in unit sales: Break-even point in sales dollars. Total Fixed expenses Weighted-average CM per unit Percentage 50% 25% 25% 100% Percentage of total sales Operating income (loss) Sinks *($198.00 x 0.50) + ($102.00 x 8.25) + ($288.00 Break-even point in sales dollars 48% $ Break-even point in unit sales $276,000 100.00% $115,000 100.00% $184,000 100.00% $575,000 100.00% 78,000 43.48% 198,458 34.51% $198,000 56.52% 376,550 65.49% $198.00 28.26% 64,000 71.74% $ 51,000 55.65% 80,000 44.35% $104,000 $ 208.00 $ 102.00 Sinks Product Mirrors 20% Fixed expenses Overall CM ratio $338,650 $176.50* 0.00 8.25) As shown by these data, operating income is budgeted at $37.900 for the month, break-even sales dollars at $517,125.88, and break- even unit sales at 1,918.70. % Assume that actual sales for the month total $579,600 (2,100 units), with the CM ratio and per unit amounts the same as budgeted. Actual fixed expenses are the same as budgeted, $338.650. Actual sales by product are as follows: sinks, $144,900 (525 units): mirrors, $241,500 (1,050 units); and vanities, $193,200 (525 units). Required: 1. Prepare a contribution format income statement for the month based on actual sales data. (Round your answers to 2 decimal places.) M Vanities 32% = 1,918.70 units % % 0.00 % $ $338,650 0.65 Mirrors SMITHEN COMPANY Contribution Margin Income Statement Product 0.00 % Total 100% 338,650 $ 37,900 % 96 0.00 % = $517,125.88 $ Vanities 0.00 %6 %6 2. Compute the break-even point in sales dollars for the month, based on the actual data. (Round your percentage answers to nearest whole percent. Round other intermediate values and final answer to the nearest whole dollar.) 0.00 % $ 3. Calculate the break-even point in unit sales for the month, based on the actual data. (Do not round your Intermediate calculations. Round your final answer to the nearest whole number.) Total 0.00 0.00 %6 *** 96 0.00 %

Smithen Company, a wholesale distributor, has been operating for only a few months. The company sells three products-sinks. mirrors, and vanities. Budgeted sales by product and in total for the coming month are shown below based on planned unit sales as follows: Sinks Mirrors Vanities Total Percentage of total sales Sales Variable expenses Contribution margin Contribution margin per unit Fixed expenses Operating income Units 1,000 500 500 2,900 Break-even point in unit sales: Break-even point in sales dollars. Total Fixed expenses Weighted-average CM per unit Percentage 50% 25% 25% 100% Percentage of total sales Operating income (loss) Sinks ($198.00 x 0.50) + ($102.00 x 8.25) + ($288.00 Break-even point in sales dollars 48% $ Break-even point in unit sales $276,000 100.00% $115,000 100.00% $184,000 100.00% $575,000 100.00% 78,000 43.48% 198,458 34.51% $198,000 56.52% 376,550 65.49% $198.00 28.26% 64,000 71.74% $ 51,000 55.65% 80,000 44.35% $104,000 $ 208.00 $ 102.00 Sinks Product Mirrors 20% Fixed expenses Overall CM ratio $338,650 $176.50 0.00 8.25) As shown by these data, operating income is budgeted at $37.900 for the month, break-even sales dollars at $517,125.88, and break- even unit sales at 1,918.70. % Assume that actual sales for the month total $579,600 (2,100 units), with the CM ratio and per unit amounts the same as budgeted. Actual fixed expenses are the same as budgeted, $338.650. Actual sales by product are as follows: sinks, $144,900 (525 units): mirrors, $241,500 (1,050 units); and vanities, $193,200 (525 units). Required: 1. Prepare a contribution format income statement for the month based on actual sales data. (Round your answers to 2 decimal places.) M Vanities 32% = 1,918.70 units % % 0.00 % $ $338,650 0.65 Mirrors SMITHEN COMPANY Contribution Margin Income Statement Product 0.00 % Total 100% 338,650 $ 37,900 % 96 0.00 % = $517,125.88 $ Vanities 0.00 %6 %6 2. Compute the break-even point in sales dollars for the month, based on the actual data. (Round your percentage answers to nearest whole percent. Round other intermediate values and final answer to the nearest whole dollar.) 0.00 % $ 3. Calculate the break-even point in unit sales for the month, based on the actual data. (Do not round your Intermediate calculations. Round your final answer to the nearest whole number.) Total 0.00 0.00 %6 *** 96 0.00 %

Principles of Accounting Volume 2

19th Edition

ISBN:9781947172609

Author:OpenStax

Publisher:OpenStax

Chapter3: Cost-volume-profit Analysis

Section: Chapter Questions

Problem 4PB: West Island distributes a single product. The companys sales and expenses for the month of June are...

See similar textbooks