1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
Brut [27]
3 years ago
12

Prepare a budgeted income statement for First-Class Ovenware for 2007 if the engineers’ redesign efforts had worked as originall

y planned. Use these assumptions:
a. First quarter sales of 1,500,000 units will be achieved each quarter in 2007.
b. The selling price for 2007 will remain 10% below the price charged from 2002-2006, and there were no sales price increases during the 2002-2006 period.
c. Variable cost of goods sold averaged about $5.55 per unit of ovenware from 2002-2006.
d. Variable production costs will be reduced by 35% due to the new design.
e. The fixed cost of production in 2006 contained one-time, increased costs (about $4,000,000) for the design changes. For 2007, fixed costs are expected to be about 3.5% higher than 2005.
f. Marketing costs contain both fixed and variable elements, however, it is budgeted based on spending 7% of expected sales revenue.
g. Other fixed costs are expected to increase about 2.5% over 2006.

Would the product manager have met his profit target of 25% return on sales in 2007 for the product line with the redesign?

Business
2 answers:
Talja [164]3 years ago
7 0

Explanation: see attachment below

barxatty [35]3 years ago
7 0

Answer:(a) Sales 81,000,000 (b ) sales in unit 6,000,000 (c) Cost of good sold Variable 21,645,000 fixed 24,033,769.16 (d) 35,321,230.84 (e ) Attributable Cost, Marketing cost 5,580,000, Other (primarily fixed ) 2,580,475.425 (g) Product line profit beforeG&A Allocation 27,160,755.42 (h) Return on Sales 33.5%, The product manager would meet his profit target of 25% on Sales in 2007

Explanation:

The question is not complete, here is the missing part of the question

First class ovenware income statements for the year ended 31st December 2002-2006

2006. 2005. 2004. 2003

Sales. 78,599,808. 81,874,800. 86,184,000. 75,600,000

Sales in unit 5,239,987. 5,458,320. 5,745,600. 5,040,000

Cost of Good Sold

Variable. 29,081,929. 31,112,424. 31,026,240. 27,972,000

Fixed. 27,865,240. 23,221,033. 21,701,900. 19,729,000

Gross Profit. 21,652,639. 27,541,343. 33,455,860. 27,899,000

Attributable Cost

Marketing cost. 5,894,986. 6,140,610. 5,774,328. 5,140,800

Other(primarily fixed ) 2,517,537. 2,502,522. 2,317,150. 2,106,500

Product line profit

Before G&A Allocation. 13,240,117. 18,898,211. 25,364,382. 20,651,700

Return on Sales. 16.84% 23.08% 29.43% 27.32%

Here is the solution

First class ovenware budgeted income statement for the year ended December 31st 2007

Sales. 81,000,000

Sales unit. 6,000,000

Cost of Good Sold

Variable 21,645,000

Fixed 24,033,769.16

Gross Profit. 35,321,230.84

Attributable Cost

Marketing cost. 5,580,000

Other(primarily fixed ) 2,580,475.425

Product line profit before G&A Allocation 27,160,755.42

Return on Sales 33.5%

Workings

Sales 6,000,000 × $15 = 90,000,000

10% × 90,000,000 = 9,000,000

Sales in unit 1,500,000 × 4 = 6,000,000

Cost of Good Sold

Variable ($5.55 - 35%) × 6,000,000

= 35% × 5.55 = 1.9425

= 5.55 - 1.9425 = 3.6075 × 6,000,000 = 21,645,000

Fixed ( fixed cost 2005 + 3.5%)

( 23,221,033 + 3.5%)

= 3.5% × 23,221,033 = 812,736.155

= 23,221,033 + 812,736.155 = 24,033,769.16

Gross Profit = Sales - Variable cost + Fixed cost

Variable cost + Fixed cost

= 21,645,000 + 24,033,769.16

=45,678,769.16

81,000,000 - 45,678,769.16

= 35,321,230.84

Attributable Cost

Marketing cost = 6,000,000 × 7% = 420,000

6,000,000 - 420,000 = 5,580,000

Other ( primarily fixed) Fixed cost 2006 ( 1 + 2.5%)

= 2,517,537 ( 1 + 0.025)

= 2,517,537 ( 1.025)

= 2,580,475.425

Product line profit before G & A Allocation = Gross Profit - Attributable Cost

= 35, 321,230.84 - 8,160,475. 425

= 27,160,755.42

Return on Sales = Product line profit before G&A Allocation / Sales

= 27,160,755.42 / 81,000,000

= 0.335

= 0.335 × 100

= 33.5%

You might be interested in
A corporation sold 14,000 shares of its $1 par value common stock at a cash price of $13 per share. The entry to record this tra
defon

Answer:

The entry to record this transaction would be:

                                    Debit                             Credit

    Cash                          $182,000  

                Common stock                                      $14,000

               Paid-In Capital in Excess of Par Value,    $168,000

               Common stock

A credit to Common Stock for $14,000.

Explanation:

A credit to Common Stock for $14,000.

In order to prepare the journal entry we would have to make the following calculations:

Cash= 14,000 * $13=$182,000

Common stock=14,000 * $1=$14,000

Therefore, there would be a Paid-In Capital in Excess of Par Value, Common stock=$182,000-$14,000=$168,000

Therefore, The entry to record this transaction would be:

                                    Debit                             Credit

    Cash                          $182,000  

                Common stock                                      $14,000

               Paid-In Capital in Excess of Par Value,    $168,000

               Common stock

4 0
3 years ago
Read 2 more answers
The controllable variables the company puts together to satisfy a target group are referred to as the:
In-s [12.5K]
Puts together to satisfy a target group is called the Marketing mix. The marketing mix refers to the set of actions, or tactics, that a company uses to promote its brand or product in the marke
3 0
2 years ago
Karen doesn’t like driving to the local bank branch, but doesn’t think that it is secure to do financial transactions on her pho
timofeeve [1]
It would probably be best to choose online banking and only use her local bank when necessary.
8 0
3 years ago
Read 2 more answers
What are the roles of consumers? select two options.
swat32

Answer:

im new here

Explanation:

were are you from

8 0
2 years ago
12. One of the benefits of developing a business plan for a new start-up is:
wlad13 [49]

Answer:

it assists in organising the resources needed for the new business​

Explanation:

A business plan details the mission and objectives of an entity. It explains the nature of business the entity will engage in, the target market, the resources it requires, and the projected revenues and expenses.

A business plan is useful when soliciting resources. Although a business plan does not guarantee a hundred percent financing, It shows how much resources will be required and how they shall be used. This helps the founders to know what is required at what stage and make the necessary arrangements.

5 0
3 years ago
Other questions:
  • Distributor packages and sells two types of products, A and B. The respective sales prices for the products are $10 and $5. The
    11·1 answer
  • Imagine that you own a small coffee shop and you are considering expanding your business through one or more options. One option
    15·2 answers
  • The future value and present value equations also help in finding the interest rate and the number of years that correspond to p
    10·1 answer
  • Which of the following are examples of fixed costs? (Select three answers.)
    10·1 answer
  • Which of the following accounts would be increased with a Debit? (Choose all that apply)
    13·1 answer
  • Landon is a senior manager for the firm Anderssen Inc. Because of his experience, he has been appointed to the board of EEC Inc.
    6·2 answers
  • An electronics firm invested $60,000 in a precision inspection device. It cost $4000 to operate and maintain in the first year a
    6·1 answer
  • Lois has a balance of $970 on a credit card with an APR of 24.2%, compounded monthly. About how much will she save in interest o
    5·2 answers
  • PLEASE HELP ASAP!!!! (><) IT’S TIMED!!!
    5·1 answer
  • If a hotel or restaurant is franchised, the property is mostly commonly owned ________________________. Select one: A. by the ho
    8·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!