Question

2019A Company 1. The following information is taken from the records of 2019A Company for July: $7,000 32,000 Purchases Direct materials Sales 3,750 4,500 1,250 1,500 500 600 80 40 100 60 45 28 Salaries and wages: Selling and administrative salaries Direct manufacturing labour (hourly) Rent- Manufacturing Property Taxes Plant Rent - Office Advertising Amortization of manufacturing equipment (straight-line) Amortization of office equipment (straight-line) General office expenses Indirect manufacturing labour (hourly) Miscellaneous plant overhead Lease cost for salespersons' company vehicles Inventories Direct materials Work in Process Finished goods 62 July 1 $4,000 July 31 $1,500 450-0 18,000 480 00 24,000 2. The company produces two products; Anise and Basil. The total revenue and total variable cost for each product broke down as follows: Product Revenue Variable costs6,000 Basil 16,000 10,000 Anise 14,000 Required: a. Prepare a schedule of cost of goods manufactured. (6.5 marks) b. Prepare an income statement (absorption using gross margin) for the month. (5.5 marks) c. For each of the expenses on your cost of goods manufactured statement, in a column to the right of your statement, indicate if the expense is direct(D) or indirect(l), and fixed(F) or variable(V). (1/2 mark each to a maximum of 3 marks) eg. Manufacturing Supervisor Salary 60,000 I & F d. If Anise sells for $7/unit and Basil sells for $4/unit, calculate the contribution margin per unit per product. (1.5 marks) e. Calculate the operating income if sales increase by 10%. (1.5 marks) f. Calculate how many units must be sold to break-even. (2.5 marks) If the income tax rate is 30%, calculate how many units must be sold to achieve net income $12,000. (2.5 marks) h. Using the July results, calculate the margin of safety in dollars. (1 mark) i. Calculate the degree of operating leverage for July. (1 mark) of $1

hello only parts d to I

please need it in an hour

Answer 1

Answer d. Contribution Margin Per Unit Per Product
1	Sales	Given	14000	16000
2	Per unit Price	Given	7	4
3	Units	(Sales/Per unit Price)	2000	4000
4	Variable cost	Given	6000	10000
5	Contribution	(Sales-Variable Cost)	8000	6000
6	Contribution Margin Per unit per product	(Contribution/Units)	4	1.5

Answer e. Operating Income
			Total	Total
			Anise and Basil	2019A Company
1	Sales	(14000+16000)	30000	32000
2	Increase of 10%	10% of 30000	3000	3200
3	Total Sales	(1+2)	33000	35200
4	Operating Expenses	(6000+10000)	16000	from part a
5	Operating Income		17000	3-4