please,solve the sub-part Part 2 – CVP AnalysisThe condensed income statement of the Happy Valley Inn is as follows"Variable Costs$1,800,0001,250,000200,000$3,250,000Fixed CostsDepartment Income$3,300,000200,000150,000S3,650,000900,0001,400,0001,350,000472,500DepartmentRevenueS6,000,0002,500,000500,000$9,000,000Room$900,0001,050,000150,000$2,100,000Food and BevOtherTotalOther VariableOther Fixed CostsPre-TaxIncome TaxNet Income877,5001) What is the contribution ratio for the Happy Valley Inn?2) What is the break-even level of Sales for the Happy Valley Inn?3) What level of sales are needed to earn $1,000,000 in net income?4) What level of Room Sales are needed to earn S1,000,000 in net income?5) What would be the projected net income at $10,000,000 in Sales?

Part 2 - CVP Analysis The condensed income statement of the Happy Valley Inn is as follows" Department Income $3,300,000 200,000 150,000 $3,650,000 900,000 1,400,000 1,350,000 472,500 877,500 Revenue S6,000,000 2,500,000 500,000 $9,000,000 Department Variable Costs Fixed Costs Room S1,800,000 $900,000 1,050,000 150,000 $2,100,000 Food and Bev 1,250,000 200,000 $3,250,000 Other Total Other Variable Other Fixed Costs Pre-Tax Income Tax Net Income 1) What is the contribution ratio for the Happy Valley Inn? 2) What is the break-even level of Sales for the Happy Valley Inn? 3) What level of sales are needed to earn $1,000,000 in net income? 4) What level of Room Sales are needed to earn $1,000,000 in net income? 5) What would be the projected net income at $10,000,000 in Sales?

Part 2 - CVP Analysis The condensed income statement of the Happy Valley Inn is as follows" Department Income $3,300,000 200,000 150,000 $3,650,000 900,000 1,400,000 1,350,000 472,500 877,500 Revenue S6,000,000 2,500,000 500,000 $9,000,000 Department Variable Costs Fixed Costs Room S1,800,000 $900,000 1,050,000 150,000 $2,100,000 Food and Bev 1,250,000 200,000 $3,250,000 Other Total Other Variable Other Fixed Costs Pre-Tax Income Tax Net Income 1) What is the contribution ratio for the Happy Valley Inn? 2) What is the break-even level of Sales for the Happy Valley Inn? 3) What level of sales are needed to earn $1,000,000 in net income? 4) What level of Room Sales are needed to earn $1,000,000 in net income? 5) What would be the projected net income at $10,000,000 in Sales?

Financial & Managerial Accounting

14th Edition

ISBN:9781337119207

Author:Carl Warren, James M. Reeve, Jonathan Duchac

Publisher:Carl Warren, James M. Reeve, Jonathan Duchac

Chapter20: Variable Costing For Management Analysis

Section: Chapter Questions

Problem 20.22EX: Variable costing income statement and contribution margin analysis for a service company The actual...

See similar textbooks

Similar questions

Variable costing income statement and contribution margin analysis for a service company The actual and planned data for Underwater University for the Fall term were as follows: Actual Planned Enrollment 4,500 4,125 Tuition per credit hour 120 135 Credit hours 60,450 43,200 Registration, records, and marketing cost per enrolled student 275 275 Instructional costs per credit hour 64 60 Depreciation on classrooms and equipment 825,600 825,600 Registration, records, and marketing costs vary by the number of enrolled .students, while instructional costs vary by the number of credit hours. Depreciation is a fixed cost. A. Prepare a variable costing income statement showing the contribution margin and income from operations for the Fall term. B. Prepare a contribution margin analysis report comparing planned with actual performance for the Fall term.
Q1 BrightTech Ltd has two Divisions that manufacture and sell agricultural products: Lawn and Tree Divisions. The following historical cost accounting data relate to Lawn and Tree Divisions for the year 2020: Lawn Tree Revenues 2,200,000 1,000,000 Variable costs 520,000 240,000 Fixed costs (excluding depreciation) 300,000 280,000 Plant depreciation 250,000 70,000 Operating income 1,130,000 410,000 Divisional assets (at Gross Book Value) 1,800,000 600,000 Accumulated depreciation (350,000) (160,000) Divisional assets (at Net Book Value) 1,450,000 440,000 BrightTech's CEO has $400,000 available to invest in one project in either Lawn or Tree Division. The expected operating income for this investment is $115,000 in 2021. The company's required return on investment is 25%. Required: (a) Calculate the ROI of each…
Percentage Service Provided to Department Cost S1 S2 P1 P2 Service 1 (S1) $ 122,000 0 % 40 % 40 % 20 % Service 2 (S2) 54,000 25 0 25 50 Production 1 (P1) 445,000 Production 2 (P2) 316,000 Total $ 937,000 What percentage of S1’s costs is allocated to P1 and to P2 under the direct method?
5. Calculate the direct material from the following information: Direct expenses RO 90,000, Direct labor RO 20,000, manufacturing overheads RO 30,000 and prime cost RO 170,000. a.RO 21,000 b.RO18,000 c.RO 60,000 d.RO 20,000 6. Which of the following are used for calculating economic order frequency? i. Total annual consumption ii. No of order per year iii. Buying cost per order iv. 365 days a.i and ii b.ii and iv c.iii and iv d.i and iv
Part 2QUESTION 1Oceania Ltd makes three models of tasers. Information on the three products is given below: Spotter Snooker Stunner Sales $ 300,000 $ 500,000 $ 200, 000 Variable expenses 150,000 200,000 145,000 Contribution margin 150,000 300,000 55,000 Fixed expenses 120,000 230,000 95,000 Net income $ 30,000 $ 70,000 $ ( 40,000)4Fixed expenses consist of $ 300,000 of common costs allocated to the three products based on relative sales and additional fixed expenses of $30,000 (spotter), $ 80,000 (Snooker) and $ 35,000 (Stunner). The common costs will be incurred regardless of how many models are produced. The other expenses would be eliminated if a model is phased out. The managing director of the company feels the Stunner line should be discontinued to increase the company’s net income.Requirements:a) Compute current net income for Oceania Ltd. b) Compute net income by product line and in total for Oceania Ltd if the company discontinues the Stunner product line. (Hint: Allocate the…
part two not graded Variable and Absorption CostingSummarized data for 2016 (the first year of operations) for Gorman Products, Inc., are as follows: Sales (75,000 units) $3,000,000 Production costs (80,000 units) Direct material 880,000 Direct labor 720,000 Manufacturing overhead: Variable 544,000 Fixed 320,000 Operating expenses: Variable 168,000 Fixed 240,000 Depreciation on equipment 60,000 Real estate taxes 18,000 Personal property taxes (inventory & equipment) 28,800 Personnel department expenses 30,000 a. Prepare an income statement based on full absorption costing.Only use a negative sign with your answer for net income (loss), if the answer represents a net loss. Otherwise, do not use negative signs with any answers. Round answers to the nearest whole number, when applicable. Absorption Costing Income Statement…
3)Some cost information of the enterprise, which calculates its costs according to the Standard Cost Method, is as follows.Total Budgeted Fixed General Production Expenses = 2.000.-₺Unit Budgeted Variable General Production Expense = 1,10.-₺/brTotal Actual Direct Labor Hours = 1.500 DİSTotal Standard Direct Labor Hours = 1.300 DISRequested: Calculate the “Efficiency Difference of General Production Costs”. A. 120.-₺ positiveB. 320.-₺ negativeC. 120.-₺ negativeD. 320.-₺ positiveE. 220.-₺ negativeF. 220.-₺ positive
. Consider the following information: ITEM SALES(Units) SALES VARIABLE COST A 9000 $54000 5.95 B 12000 60000 3.75 C 15000 60000 3.50 D 25000 75000 1.75 Costs of the period are as follows (salaries $45000, rent $10000, depreciation $8000, furniture and computers $24000, raw materials $ 120,000, insurance $5000, periodic maintenance $4000, interest expense $3000, utilities (fixed) $4000, property tax $3000, advertising $9000 (set at the beginning of the year), and new cars $62000). What is the breakeven point for all items? How many units of item A, B, C, & D are needed to breakeven? Calculate the profit of item A.
Departmental Cost Allocation Robinson Products Company has two service departments(S1 and S2) and two production departments (P1 and P2). The distribution of each service department’s efforts (in percentages) to the other departments is:ToFrom S1 S2 P1 P2S1 — 10% 20% ?%S2 10% — ? 30The direct operating costs of the departments (including both variable and fixed costs) are:S1 $180,000S2 60,000P1 50,000P2 120,000Required1. Determine the total cost of P1 and P2 using the direct method.2. Determine the total cost of P1 and P2 using the step method.3. Determine the total cost of P1 and P2 using the reciprocal method.
8. The following cost relate to XYZ Corp for the year:Sales commission expenses P 185,000Direct materials 215,000Conversion cost 435,000Factory overhead 190,000 (40% of which is fixed)What is the TOTAL PERIOD COSTS?
1. Calculate total direct costs and total indirect (MOH) costs. (Enter amounts in thousands) Total direct cost $_________ Total indirect (MOH) cost $_______ 2. Assume Dwifty used a budgeted MOH rate to apply MOH costs, and the total cost applied this year is $289,000. How much did the company under-or overapply for its MOH costs? MOH costs was _______________(underapplied, overapplied, not over/underapplied by $_______________.
Robinson Products Company has two service departments (S1 and S2) and two production departments (P1 and P2). The distribution of each service department’s efforts (in percentages) to the other departments is: From To S1 S2 P1 P2 S1 — 20 % 30 % ? % S2 20 % — ? 40 The direct operating costs of the departments (including both variable and fixed costs) are: S1 $ 220,000 S2 74,000 P1 61,000 P2 175,000 Required: 1. Determine the total cost of P1 and P2 using the direct method. 2. Determine the total cost of P1 and P2 using the step method. 3. Determine the total cost of P1 and P2 using the reciprocal method.