Before the year began, the following static budget was developed for the estimated sales of 100,000. Sales are sluggish and management needs to revise its budget. Use this information to prepare a flexible budget for 80,000 and 90,000 units of sales. Flexible Budget 100,000 80,000 90,000 Sales $3,570,000 $fill in the blank 1 $fill in the blank 2 Cost of Goods Sold Direct Material $1,000,000 $fill in the blank 3 $fill in the blank 4 Direct Labor 1,000,000 fill in the blank 5 fill in the blank 6 Variable Manufacturing Overhead 230,000 fill in the blank 7 fill in the blank 8 Fixed Manufacturing Overhead 80,000 fill in the blank 9 fill in the blank 10 Cost of Goods Sold $2,310,000 $fill in the blank 11 $fill in the blank 12 Gross Profit $1,260,000 $fill in the blank 13 $fill in the blank 14 Variable Sales and Administrative Expenses 100,000 fill in the blank 15 fill in the blank 16 Fixed Sales and Administrative Expenses 930,000 fill in the blank 17 fill in the blank 18 Income Before Taxes $230,000 $fill in the blank 19 $fill in the blank 20 Taxes 69,000 fill in the blank 21 fill in the blank 22 Net Income/Loss $161,000 $fill in the blank 23 $fill in the blank 24
Before the year began, the following static budget was developed for the estimated sales of 100,000. Sales are sluggish and management needs to revise its budget. Use this information to prepare a flexible budget for 80,000 and 90,000 units of sales. Flexible Budget 100,000 80,000 90,000 Sales $3,570,000 $fill in the blank 1 $fill in the blank 2 Cost of Goods Sold Direct Material $1,000,000 $fill in the blank 3 $fill in the blank 4 Direct Labor 1,000,000 fill in the blank 5 fill in the blank 6 Variable Manufacturing Overhead 230,000 fill in the blank 7 fill in the blank 8 Fixed Manufacturing Overhead 80,000 fill in the blank 9 fill in the blank 10 Cost of Goods Sold $2,310,000 $fill in the blank 11 $fill in the blank 12 Gross Profit $1,260,000 $fill in the blank 13 $fill in the blank 14 Variable Sales and Administrative Expenses 100,000 fill in the blank 15 fill in the blank 16 Fixed Sales and Administrative Expenses 930,000 fill in the blank 17 fill in the blank 18 Income Before Taxes $230,000 $fill in the blank 19 $fill in the blank 20 Taxes 69,000 fill in the blank 21 fill in the blank 22 Net Income/Loss $161,000 $fill in the blank 23 $fill in the blank 24
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Concept explainers
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Question
Before the year began, the following static budget was developed for the estimated sales of 100,000. Sales are sluggish and management needs to revise its budget. Use this information to prepare a flexible budget for 80,000 and 90,000 units of sales.
| Flexible Budget | |||
| 100,000 | 80,000 | 90,000 | |
| Sales | $3,570,000 | $fill in the blank 1 | $fill in the blank 2 |
| Cost of Goods Sold | |||
| Direct Material | $1,000,000 | $fill in the blank 3 | $fill in the blank 4 |
| Direct Labor | 1,000,000 | fill in the blank 5 | fill in the blank 6 |
| Variable Manufacturing |
230,000 | fill in the blank 7 | fill in the blank 8 |
| Fixed Manufacturing Overhead | 80,000 | fill in the blank 9 | fill in the blank 10 |
| Cost of Goods Sold | $2,310,000 | $fill in the blank 11 | $fill in the blank 12 |
| Gross Profit | $1,260,000 | $fill in the blank 13 | $fill in the blank 14 |
| Variable Sales and Administrative Expenses | 100,000 | fill in the blank 15 | fill in the blank 16 |
| Fixed Sales and Administrative Expenses | 930,000 | fill in the blank 17 | fill in the blank 18 |
| Income Before Taxes | $230,000 | $fill in the blank 19 | $fill in the blank 20 |
| Taxes | 69,000 | fill in the blank 21 | fill in the blank 22 |
| Net Income/Loss | $161,000 | $fill in the blank 23 | $fill in the blank 24 |
Transcribed Image Text:Before the year began, the following static budget was developed for the estimated sales of 100,000. Sales are sluggish and management needs to revise its budget. Use
this information to prepare a flexible budget for 80,000 and 90,000 units of sales.
Flexible Budget
100,000
80,000
90,000
Sales
$3,570,000 $
$
Cost of Goods Sold
Direct Material
$1,000,000
Direct Labor
1,000,000
Variable Manufacturing Overhead
230,000
Fixed Manufacturing Overhead
80,000
Cost of Goods Sold
$2,310,000 $
Gross Profit
$1,260,000
Variable Sales and Administrative Expenses
100,000
Fixed Sales and Administrative Expenses
930,000
Income Before Taxes
$230,000 $
Тахes
69,000
Net Income/Loss
$161,000 $
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education