Solution
David answered on
Dec 23 2021
1
Managerial Accounting
Student’s Name:
Instructor’s Name:
Section time:
Due Date:
2
SOLUTION 1(A):
Option 1:
Calculation of per unit costs:
Particulars Amount
Direct Materials $ 225,000.00
Wages $ 250,000.00
Factory Utilities $ 20,000.00
Total $ 495,000.00
Units produced 20000.00
Per Unit Cost $ 24.75
Calculation of Fixed Factory Overheads:
Particulars Amount
Production Supervisors Salary $ 90,000.00
Health care benefits for factor labor $ 74,000.00
Rent on corporate headquarters $ 15,400.00
Total Fixed Factory Overheads $ 179,400.00
Calculation of Selling, General & Administrative Overheads:
Particulars Amount
Depreciation ($450,000 / 10 years) $ 45,000.00
Research & Development Costs $ 220,000.00
Other Costs $ 140,000.00
Total Selling, General & Administrative Overheads $ 405,000.00
Income Statement of Wheelock Company:
Particulars Amount
Sales Revenue (15,000 units * $80) $ 1,200,000.00
Variable Costs (15,000 units * $24.75) $ 371,250.00
Contribution $ 828,750.00
Fixed Costs:
Total Fixed Factory Overheads $ 179,400.00
Total Selling, General & Administrative Overheads $ 405,000.00
3
Total Fixed Costs $ 584,400.00
Net Income $ 244,350.00
Cash Balance:
Particulars Amount
Common Stock $ 880,000.00
Sales Revenue $ 1,200,000.00
Less: Purchase of Equipment $ 450,000.00
Less: Variable Cost of production ($24.75 * 20,000) $ 495,000.00
Less: Fixed Factory Overheads $ 179,400.00
Less: Research & Development Costs $ 220,000.00
Less: Other Selling, General & Administrative Costs $ 140,000.00
Cash Balance $ 595,600.00
Balance Sheet of Wheelock Company:
Particulars Amount
Assets:
Cu
ent Assets:
Cash $ 595,600.00
Inventory ((20,000 - 15,000) * $24.75) $ 123,750.00
Total Cu
ent Assets $ 719,350.00
Fixed Assets:
Equipment ($450,000 - $45,000) $ 405,000.00
Total Fixed Assets $ 405,000.00
Total Assets $ 1,124,350.00
Liabilities & Shareholders’ Equity:
Liabilities $ -
4
Shareholders’ Equity:
Common Stock $ 880,000.00
Net Income $ 244,350.00
Total Shareholders' Equity $ 1,124,350.00
Total Liabilities & Shareholders' Equity $ 1,124,350.00
Option 2:
Calculation of per unit costs:
Particulars Amount
Direct Materials $ 225,000.00
Wages $ 250,000.00
Research & Development Costs $ 220,000.00
Factory Utilities $ 20,000.00
Total $ 715,000.00
Units produced 20000.00
Per Unit Cost $ 35.75
Calculation of Fixed Factory Overheads:
Particulars Amount
Production Supervisors Salary $ 90,000.00
Health care benefits for factor labor $ 74,000.00
Rent on corporate headquarters $ 15,400.00
Total Fixed Factory Overheads $ 179,400.00
Calculation of Selling, General & Administrative Overheads:
Particulars Amount
Depreciation ($450,000 / 10 years) $ 45,000.00
Other Costs $ 140,000.00
Total Selling, General & Administrative Overheads $ 185,000.00
Income Statement of Wheelock Company:
Particulars Amount
5
Sales Revenue (15,000 units...