Step 1:- Calculate the projected Variable expenses and Projected fixed expenses for the upcoming year:-
Variable expenses - Current year = $22 per unit
Variable expenses - Current year = $22 per unit
Variable expense for the upcoming year = $22 + $1.5
Variable expense for the upcoming year = $23.5
Projected Contribution Margin = $34 - $23.5
Projected Contribution Margin = $10.5
Fixed expenses in the current year :-
| Particulars | Amount |
| Overheads | 9,672,000 |
| Selling expenses | 2,046,000 |
| Administrative expenses | 3,906,000 |
| Total fixed expenses | 15,624,000 |
Projected fixed expenses for the upcoming year = $15,624,000 + $186,000
Projected fixed expenses for the upcoming year = $15,810,000
The Sales revenue that Blossom needs to attain to achieve a projected net income of $2,232,000 in the upcoming year is:-
=(Fixed expenses + Projected net Income/(1 - Tax Rate)/Contribution margin per unit * Sales price per unit
=($15,810,000 + $2,232,000/($1 - $0.40)/$8.7 * $34
=($15,810,000 + $3,720,000)/$8.7 * $34
=($19,530,000/$10.5) * $34
=1,860,000 cases * $34
Sales Revenue = $63,240,000
Please let me know if you have any questions via comments and all the best :)
How do I solve (a2)? Blossom Company produces a molded briefcase that is distributed to luggage...
Current Attempt in Progress Blossom Company produces a molded briefcase that is distributed to luggage stores. The following operating data for the current year has been accumulated for planning purposes. $34 10 Sales price Variable cost of goods sold Variable selling expenses Variable administrative expenses 9.0 3 Annual fixed expenses Overhead Selling expenses Administrative expenses $9,672,000 2,046,000 3,906,000 Blossom can produce Unresolved million cases a year. The projected net income for the coming year is expected to be $Unresolved million....
please help me answer part a2 by 10pm tonight. thank
you!!
Sunland Company produces a molded briefcase that is distributed to luggage stores. The following operating data for the current year has been accumulated for planning purposes. $34 Sales price Variable cost of goods sold Variable selling expenses Variable administrative expenses 10 9.0 3 Annual fixed expenses Overhead Selling expenses Administrative expenses $9.048,000 1.914,000 3,654,000 Sunland can produce 1,740,000 million cases a year. The projected net income for the coming...
Problem 3-38 (Part Level Submission) Cullumber Company produces a molded briefcase that is distributed to luggage stores. The following operating data for the current year has been accumulated for planning purposes. Sales price $41.00 Variable cost of goods sold 13.00 Variable selling expenses 11.60 Variable administrative expenses 4.00 Annual fixed expenses Overhead $22,315,800 Selling expenses 4,434,550 Administrative expenses 9,298,250 Cullumber can produce 4,291,500 cases a year. The projected net income for the coming year is expected to be $5,149,800. Cullumber...
Problem 3-38 (Part Level Submission) Sunland Company produces a molded briefcase that is distributed to luggage stores. The following operating data for the current year has been accumulated for planning purposes. Sales price $42.00 Variable cost of goods sold 14.00 Variable selling expenses 12.60 Variable administrative expenses 5.00 Annual fixed expenses Overhead $22,261,200 Selling expenses 4,423,700 Administrative expenses 9,275,500 Sunland can produce 4,281,000 cases a year. The projected net income for the coming year is expected to be $5,137,200. Sunland...
Problem 3-38 (Part Level Submission) Sunland Company produces a molded briefcase that is distributed to luggage stores. The following operating data for the current year has been accumulated for planning purposes. Sales price Variable cost of goods sold Variable selling expenses Variable administrative expenses $42.00 14.00 12.60 5.00 Annual fixed expenses Overhead Selling expenses Administrative expenses $22,261,200 4,423,700 9,275,500 Sunland can produce 4,281,000 cases a year. The projected net income for the coming year is expected to be $5,137,200. Sunland...
Problem 3-38 (Part Level Submission) Carla Vista Company produces a molded briefcase that is distributed to luggage stores. The following operating data for the current year has been accumulated for planning purposes. Sales price Variable cost of goods sold Variable selling expenses Variable administrative expenses $41.00 13.00 11.60 4.00 Annual fixed expenses Overhead Selling expenses Administrative expenses $14,203,800 2,822,550 5,918,250 Carla Vista can produce 2,731,500 cases a year. The projected net income for the coming year is expected to be...
3-35 Target income; CVP analysis (CMA adapted) (LO 2, 3) Kipmar Company produces a molded briefcase that is distributed to luggage stores. The following operating data for the current year has been accumulated for planning purposes. $ 40.00 12.00 10.60 3.00 Sales price Variable cost of goods sold Variable selling expenses Variable administrative expenses Annual fixed expenses Overhead T Selling expenses Administrative expenses $7,800,000 1,550,000 3,250,000 Kipmar can produce 1.5 million cases a year. The projected net income for the...
Instructions Multiple-Product Break-even, Break-Even Sales Revenue Cherry Blossom Products Inc. produces and sells yoga-training products: how-to DVDS and a basic equipment set (blocks, strap, and small pillows). Last year, Cherry Blossom Products sold 13,500 DVDS and 4,500 equipment sets. Information on the two products is as follows: Equipment Sets DVDS Price $8 $25 Variable cost per unit 15 Total fixed cost is $98,550. Suppose that in the coming year, the company plans to produce an extra-thick yoga mat for sale...
Multiple-Product Break-even, Break-Even Sales Revenue Cherry Blossom Products Inc. produces and sells yoga-training products: how-to DVDs and a basic equipment set (blocks, strap, and small pillows). Last year, Cherry Blossom Products sold 13,500 DVDs and 4,500 equipment sets. Information on the two products is as follows: DVDs Equipment Sets Price $8 $25 Variable cost per unit 4 15 Total fixed cost is $99,750. Suppose that in the coming year, the company plans to produce an extra-thick yoga mat for sale...
Hello, can someone please show me how to solve this. I could not
find an easy to follow example in my textbook. Thanks a ton!
Multiple-Product Break-even, Break-Even Sales Revenue Cherry Blossom Products Inc. produces and sells yoga-training products: how-to DVDs and a basic equipment set (blocks, strap, and small pillows). Last year, Cherry Blossom Products sold 13,500 DVDs and 4,500 equipment sets. Information on the two products is as follows: DVDs Equipment Sets Price $8 $25 Variable cost per...