This document is partially blurred.
Unlock all pages and 1 million more documents.
Get Access
CHAPTER 22
SOLUTIONS TO PROBLEMS: SET B
PROBLEM 22-1B
(a)
Variable costs (per haircut)
Fixed costs (per month)
Barbers’ commission $3.00
Rent .60
Barbers’ salaries $7,500*
Rent 700
(c)
18
Break-even Point
Sales Line
15
Total Cost Line
12
3
300
600
900
1,200
1,500
1,800
Number of Haircuts
PROBLEM 22-2B
(a) ALL FRUTE COMPANY
CVP Income Statement (Estimated)
For the Year Ending December 31, 2016
Sales ....................................................... $2,500,000
Variable expenses
Cost of goods sold ......................... $1,080,000 (1)
Selling expenses ............................ 80,000
Administrative expenses ............... 40,000
(1) Direct materials $360,000 + direct labor $450,000 + variable manufac-
(b) Variable costs = 48% of sales ($1,200,000 ÷ $2,500,000) or $.24 per
bottle ($.50 X 48%). Total fixed costs = $780,000.
(c) Contribution margin ratio = ($.50 – $.24) ÷ $.50
= 52%
(d) Required sales
PROBLEM 22-3B
(a) Sales were $1,800,000 and variable expenses were $1,170,000, which
means contribution margin was $630,000 and CM ratio was 35%. Fixed
expenses were $840,000. Therefore, the breakeven point in dollars is:
(b) 1. The effect of this alternative is to increase the selling price per unit
to $37.50 ($30 X 125%). Total sales become $2,250,000 (60,000 X
$37.50). Thus, the contribution margin ratio changes to 48%
[($2,250,000 – $1,170,000) ÷ $2,250,000]. The new breakeven point is:
2. The effects of this alternative are to change total fixed costs to
$660,000 ($840,000 – $180,000) and to change the contribution margin
to .30 [($1,800,000 – $1,170,000 – $90,000) ÷ $1,800,000]. The new
breakeven point is:
3. The effects of this alternative are: (1) variable and fixed cost of
goods sold become $675,000 each, (2) total variable costs become
$915,000 ($675,000 + $125,000 + $115,000), and (3) total fixed costs
are $1,095,000 ($675,000 + $355,000 + $65,000). The new breakeven
point is:
PROBLEM 22-4B
(a) Current break-even point: $30X = $12X + $216,000
(where X = pairs of shoes)
(b) Current margin of safety ratio =
(20,000 X $30) – (12,000 X $30)
(20,000 X $30)
= 40%
(c) COSTLESS SHOE STORE
CVP Income Statement
Current
New
Sales (20,000 X $30)
Variable expenses (20,000 X $12)
Contribution margin
$600,000
240,000
360,000
$648,000
288,000
360,000
(24,000 X $27)
(24,000 X $12)
PROBLEM 22-5B
(a)
(1)
Current Year
Sales
Variable costs
Direct materials
Direct labor
$1,800,000
456,000
250,000
Current Year
Projected Year
Sales
Variable costs
Direct materials
Direct labor
$1,800,000
456,000
250,000
X 1.2
X 1.2
X 1.2
$2,160,000
547,200
300,000
(2)
Current
Projected
Fixed Costs
Year
Year
Manufacturing overhead ($480,000 X .60)
$288,000
$288,000
PROBLEM 22-5B (Continued)
(b) Unit selling price = $1,800,000 ÷ 100,000 = $18.00
Unit variable cost = $1,260,000 ÷ 100,000 = $12.60
(c) Sales dollars
required for
=
(Fixed costs
+
Target net income)
÷
Contribution margin ratio
target net income
(e)
(1)
Sales
Variable costs
Direct materials
Direct labor ($250,000 – $100,000)
$1,800,000
456,000
150,000
PROBLEM 22-5B (Continued)
(3) Break-even point in dollars = $754,000 ÷ .32 = $2,356,250
Fixed costs
The break-even point in dollars declined from $2,700,000 to $2,356,250.
This means that overall the company’s risk has declined because it
doesn’t have to generate as much in sales. The two changes actually
*PROBLEM 22-6B
(a) FAB COMPANY
Income Statement
For the Year Ended December 31, 2016
Variable Costing
Sales (400,000 yards X $2.50) ......................
Variable cost of goods sold
Inventory, January 1 .............................
Variable cost of goods manufactured
$ –0–
$1,000,000
*PROBLEM 22-6B (Continued)
FAB COMPANY
Income Statement
For the Year Ended December 31, 2017
Variable Costing
Sales (500,000 yards X $2.50) ..........................
Variable cost of goods sold
Inventory, January 1 .................................
Variable cost of goods manufactured
$ 75,000
$1,250,000
(b) FAB COMPANY
Income Statement
For the Year Ended December 31, 2016
Absorption Costing
Sales (400,000 yards X $2.50) ........................
Cost of goods sold
Inventory, January 1 ...............................
Cost of goods manufactured .................
$ –0–
775,000
(1)
$1,000,000
*PROBLEM 22-6B (Continued)
FAB COMPANY
Income Statement
For the Year Ended December 31, 2017
Absorption Costing
Sales (500,000 yards X $2.50) ..............
Cost of goods sold
Inventory, January 1 .....................
Cost of goods manufactured ........
Cost of goods available for sale ...
Inventory, December 31 ................
$ 155,000
700,000
855,000
–0–
(1)
$1,250,000
(c) The variable costing and the absorption costing income from opera-
tions can be reconciled as follows:
2016
2017
Variable costing net income
Fixed manufacturing overhead
$100,000
$250,000
(1)In 2016, with absorption costing $320,000
$400,000 X 400,000 units sold
500,000 units manufactured
of
the fixed manufacturing overhead is expensed as part of cost of goods sold, and $80,000
*PROBLEM 22-6B (Continued)
(d) Income parallels sales under variable costing as seen in the increase
in net income in 2017 when 100,000 additional units were sold. In
Trusted by Thousands of
Students
Here are what students say about us.
Resources
Company
Copyright ©2022 All rights reserved. | CoursePaper is not sponsored or endorsed by any college or university.