Question

Booth Company had sales in 2020 of $1,695,000 on 67,800 units. Variable costs totaled $1,017,000 and...

Booth Company had sales in 2020 of $1,695,000 on 67,800 units. Variable costs totaled $1,017,000 and fixed costs totaled $482,000.

A new raw material is available that will decrease the variable costs per unit by 20% (or $3.00). However, to process the new raw material, fixed operating costs will increase by $115,000. Management feels that two-thirds of the decline in the variable costs per unit should be passed on to customers in the form of a sales price reduction. The marketing department expects that this sales price reduction will result in a 4% increase in the number of units sold.

Prepare a projected CVP income statement for 2020 assuming that changes are made as described.

Business   Accounting   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

In the books of Booth Company

Projected CVP Income statement for 2020

Particulars Amount($)
A Estimated No. of units sold (67800+4%) 70512 units
B Estimated Selling price per unit [25-(3*2/3)] $23
C Sales (A*B) 1621776
D Variable cost (70512 * (15-3)) (846144)
E Contribution (C-D) 775632
F Estimated Fixed Cost (482000 + 115000) (597000)
G Profit (E-F) 178632

Current Selling price per unit ($) = Sales/No of units

= 1695000 / 67800

= $25 per unit

Current Variable cost for unit ($) = Variable cost / No . of units

= 1017000/67800

= 15

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Booth Company had sales in 2020 of $1,695,000 on 67,800 units. Variable costs totaled $1,017,000 and...
Booth Company had sales in 2020 of $1,695,000 on 67,800 units. Variable costs totaled $1,017,000 and fixed costs totaled $482,000. A new raw material is available that will decrease the variable costs per unit by 20% (or $3.00). However, to process the new raw material, fixed operating costs will increase by $115,000. Management feels that two-thirds of the decline in the variable costs per unit should be passed on to customers in the form of a sales price reduction. The...
Prepare a CVP income statement before and after changes in business environment. AP Carey Company had...
Prepare a CVP income statement before and after changes in business environment. AP Carey Company had sales in 2016 of $1,560,000 on 60,000 units. Variable costs totaled $900,000, and fixed costs totaled $500,000. A new raw material is available that will decrease the variable costs per unit by 20% (or $3). However, to process the new raw material, fixed operating costs will increase by $100,000. Management feels that one-half of the decline in the variable costs per unit should be...
In 2020, Oriental Company sold 800 units at RM500 each. Variable costs were RM250 per unit,,...
In 2020, Oriental Company sold 800 units at RM500 each. Variable costs were RM250 per unit,, and fixed costs were RM200,000. The selling price is expected to increase by 10% for 2021 and unit sold is 1,250 units. Oriental Company is tentatively planning to invest in equipment that would increase fixed costs to RM255,000, while decreasing variable costs per unit by 12%. (a)        Compute the break-even point in Ringgit Malaysia (RM) for the year 2020 by using mathematical equation....
Sales and costs for X Company in 2018 were as follows: Total   Per Unit Sales $145,140...
Sales and costs for X Company in 2018 were as follows: Total   Per Unit Sales $145,140 $17.70    Variable manufacturing costs 64,288 7.84    Variable selling costs 19,844 2.42    Fixed manufacturing costs 8,610 1.05    Fixed selling costs 3,772 0.46    X Company expects sales to increase from 8,200 units in 2018 to 8,800 units in 2019. It also expects direct material costs per unit to increase by $1.50 and fixed selling costs to decrease by $3,000. What is expected profit in 2019?
Sales and costs for X Company in 2018 were as follows: Total   Per Unit Sales $149,565...
Sales and costs for X Company in 2018 were as follows: Total   Per Unit Sales $149,565 $16.90    Variable manufacturing costs 68,588 7.75    Variable selling costs 26,373 2.98    Fixed manufacturing costs 8,673 0.98    Fixed selling costs 3,894 0.44    X Company expects sales to increase from 8,850 units in 2018 to 9,550 units in 2019. It also expects direct material costs per unit to decrease by $2.00 and fixed overhead costs to increase by $3,800. What is expected profit in 2019?
Oak Cabinet Company has fixed costs of $265,000, sells its units for $66, and has variable...
Oak Cabinet Company has fixed costs of $265,000, sells its units for $66, and has variable costs of $36 per unit. a. Compute the break-even point. b. The CFO comes up with a new plan to cut fixed costs to $200,000. However, more labor will now be required, which will increase variable costs per unit to $39. The sales price will remain at $66. What is the new break-even point? c. Under the new plan, what is likely to happen...
Last year, a company had total sales of 2,200 units at $500 each with Net Income...
Last year, a company had total sales of 2,200 units at $500 each with Net Income amounted to $45,000. The total fixed costs were $450,000 and variable costs were $275 per unit. The selling price will remain the same for this year. Yet, the company is planning to invest in new facilities that would increase fixed costs by 25%, while decreasing variable costs per unit by 20%. The company’s breakeven point in units for this year is ….. Select one:...
Expected unit sales 5,000 Price per unit $20 Variable product costs per unit: Materials $3.25 Labor...
Expected unit sales 5,000 Price per unit $20 Variable product costs per unit: Materials $3.25 Labor $4.50 Variable overhead $2 Fixed product cost: Manufacturing overhead $16,800 Period costs (totals): Research & development $3,000 Marketing 7,000 Administration 10,000 Additional information: no beginning work in process or raw materials inventories. The allocation base for manufacturing overhead is estimated production volume. Beginning finished goods inventory totaled 400 units at a cost of $12.75 per unit. Management wants ending finished goods inventory to be...
Pharoah Company has the following information available for September 2020. Unit selling price of video game...
Pharoah Company has the following information available for September 2020. Unit selling price of video game consoles $450 Unit variable costs $315 Total fixed costs $47,250 Units sold 600 Compute the unit contribution margin. Prepare a CVP income statement that shows both total and per unit amounts. PHAROAH COMPANY CVP Income Statement For the Month Ended September 30, 2020 Compute Pharoah’ break-even point in units. Prepare a CVP income statement for the break-even point that shows both total and per...
Valencia Manufacturing Company manufactures and sells musical gadgets. The business earned Operating Income of $220,000 in...
Valencia Manufacturing Company manufactures and sells musical gadgets. The business earned Operating Income of $220,000 in 2018, when selling price per unit was $200, and the president of Valencia is under pressure to increase operating income in 2019. Data for variable cost per unit and total fixed costs were as follows: Variable expenses per unit:                Direct Material $40                                                             Direct Labour $32                                                             Variable Manufacturing Overhead $18 Fixed expenses:                      Fixed Manufacturing Overhead $190,000                                                 Fixed Selling Costs...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT