Question

Problem 23-3A (Part Level Submission) Hill Industries had sales in 2016 of $ 6,800,000 and gross...

Problem 23-3A (Part Level Submission)

Hill Industries had sales in 2016 of $ 6,800,000 and gross profit of $ 1,100,000 . Management is considering two alternative budget plans to increase its gross profit in 2017.

Plan A would increase the selling price per unit from $ 8.00 to $ 8.40 . Sales volume would decrease by 10% from its 2016 level. Plan B would decrease the selling price per unit by $ 0.50 . The marketing department expects that the sales volume would increase by 100,000 units.

At the end of 2016, Hill has 40,000 units of inventory on hand. If Plan A is accepted, the 2017 ending inventory should be equal to 5% of the 2017 sales. If Plan B is accepted, the ending inventory should be equal to 60,000 units. Each unit produced will cost $ 1.80 in direct labor, $ 1.40 in direct materials, and $ 1.20 in variable overhead. The fixed overhead for 2017 should be $ 1,000,000 .

Compute the Production cost per unit , the gross profit for each plan?

which plan should you choose

Homework Answers

Answer #1
Production under Plans:
Plan A Plan B
Sales units 765000 950000
Add: Ending Inventory 38250 60000
Less: Beginning Inventory 40000 40000
Production units 763250 970000
Manufacturing Cost per unit
Material 1.4 1.4
Direc labour 1.8 1.8
Variable OH 1.2 1.2
Fixed OH 1.31 1.031
Production Cost per unit 5.71 5.431
GROSS profit:
Sales revenue
Plan A (765000 units @8.40) 6426000
Plan B (95000 units @7.50) 7125000
Less COGS
Plan A (765000 units @5.71) 4368150
Plan B(950000 units @5.431) 5159450
GROSS profit: 2057850 1965550
Plan A to be choosen
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Problem 23-3A (Part Level Submission) Hill Industries had sales in 2016 of $ 6,800,000 and gross...
Problem 23-3A (Part Level Submission) Hill Industries had sales in 2016 of $ 6,800,000 and gross profit of $ 1,100,000 . Management is considering two alternative budget plans to increase its gross profit in 2017. Plan A would increase the selling price per unit from $ 8.00 to $ 8.40 . Sales volume would decrease by 10% from its 2016 level. Plan B would decrease the selling price per unit by $ 0.50 . The marketing department expects that the...
Hill Industries had sales in 2019 of $6,800,000 and gross profit of $1,100,000. Management is considering...
Hill Industries had sales in 2019 of $6,800,000 and gross profit of $1,100,000. Management is considering two alternative budget plans to increase its gross profit in 2020. Plan A would increase the selling price per unit from $8.00 to $8.40. Sales volume would decrease by 10% from its 2019 level. Plan B would decrease the selling price per unit by $0.50. The marketing department expects that the sales volume would increase by 100,000 units. At the end of 2019, Hill...
Exercise 18-14 (Part Level Submission) Naylor Company had $152,000 of net income in 2016 when the...
Exercise 18-14 (Part Level Submission) Naylor Company had $152,000 of net income in 2016 when the selling price per unit was $154, the variable costs per unit were $94, and the fixed costs were $571,700. Management expects per unit data and total fixed costs to remain the same in 2017. The president of Naylor Company is under pressure from stockholders to increase net income by $64,100 in 2017. Assume that Naylor Company sells the same number of units in 2017...
Forecast Sales Volume and Sales Budget Guardian Framing Inc. prepared the following sales budget for 2016:...
Forecast Sales Volume and Sales Budget Guardian Framing Inc. prepared the following sales budget for 2016: Guardian Framing Inc. Sales Budget For the Year Ending December 31, 2016 Product and Area Unit Sales Volume Unit Selling Price Total Sales 8" × 10" Frame: East 27,600 $24 $662,400 Central 6,600 24 158,400 West 6,100 24 146,400 Total 40,300 $967,200 12" × 16" Frame: East 9,100 $25 $227,500 Central 2,200 25 55,000 West 1,500 25 37,500 Total 12,800 $320,000 Total revenue from...
Exercise 18-14 (Part Level Submission) Naylor Company had $154,200 of net income in 2016 when the...
Exercise 18-14 (Part Level Submission) Naylor Company had $154,200 of net income in 2016 when the selling price per unit was $155, the variable costs per unit were $95, and the fixed costs were $572,900. Management expects per unit data and total fixed costs to remain the same in 2017. The president of Naylor Company is under pressure from stockholders to increase net income by $61,200 in 2017. Collapse question part (a) Correct answer. Your answer is correct. Compute the...
Problem 21-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending...
Problem 21-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 Sales budget: Anticipated volume in units 401,000 201,000 Unit selling price $21 $27 Production budget: Desired ending finished goods units 26,000 16,000 Beginning finished goods units 31,000 11,000 Direct materials budget: Direct materials per unit (pounds) 1 2 Desired ending direct materials pounds 31,000 16,000 Beginning direct materials...
The condensed income statement for the Terry and Jerry partnership for 2016 is as follows: Terry...
The condensed income statement for the Terry and Jerry partnership for 2016 is as follows: Terry and Jerry Company Income Statement For the Year Ended December 31, 2016 Sales (200,000 units) $1,200,000 Cost of goods sold      800,000 Gross profit      400,000 Operating expenses Selling $280,000 Administrative 160,000      440,000 Net Loss ($40,000) A cost behavior analysis indicates that 75% of the costs of goods sold are variable, 50% of the selling expenses are variable, and 25% of the administrative...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in...
Waterways Continuing Problem-10 (Part Level Submission) Waterways Corporation has recently acquired a small manufacturing operation in British Columbia that produces one of its more popular items. This plant will provide these units for resale in retail hardware stores in British Columbia and Alberta. Because the budget prepared by the plant was incomplete, Jordan Leigh, Waterways’ CFO, was sent to B.C. to oversee the plant’s budgeting process for the second quarter of 2017. Jordan asked the various managers to collect the...
Benjamin Company had the following results of operations for the past year: Sales (14,200 units at...
Benjamin Company had the following results of operations for the past year: Sales (14,200 units at $17) $ 241,400 Direct materials and direct labor $ 99,400 Overhead (20% variable) 14,200 Selling and administrative expenses (all fixed) 18,460 (132,060 ) Operating income $ 109,340 A foreign company (whose sales will not affect Benjamin’s market) offers to buy 3,550 units at $13.60 per unit. In addition to variable manufacturing costs, selling these units would increase fixed overhead by $880 and selling and...
: Oakwood Industries produces two product lines for the year 2018: T-shirts and Sweatshirts. Product profitability...
: Oakwood Industries produces two product lines for the year 2018: T-shirts and Sweatshirts. Product profitability is analyzed as follows: T-SHIRTS SWEATSHIRTS Production and sales volume 78,000 units 21,500 units Selling price $16.00 $29.00 Direct material $2.00 $ 5.00 Direct labor $ 4.50 $8.20 Manufacturing overhead $ 3.00 $ 4.00 Gross profit $7.50 $12.80 Selling and administrative $ 4.00 $ 7.00 Operating profit $3.50 $5.80 What is the projected decline in operating income if the direct materials costs of T-Shirts...