Budgeted costs for the year 2019 Fixed cost Variable cost Costs of: (per year) $ (per case) Blackberries 850,000 $ 10.25 Labour 1,100,000 9.75 Packaging Processing Selling and Admin 50.00 1,500,000 20.00 135,000 Utilities 15,000 6.00 $ 3,600,000 $ 96.00 The table above reflects the information available at the end of 2018; expected 2019 sales are 17,500 cases. In 2019, a sudden increase in demand for cordial, caused by a government-negotiated trade deal with the United Kingdom, led F&F to produce and sell 18,000 cases at a price of $435 per case (up from $396). Unlike the Robinson family, Marty Dibble had intimate knowledge of the trade negotiations as he has been part of the negotiations team since 2016. F&F's actual expenses for 2019 were: Actual cost for the year 2019 Costs of: Blackberries $ 1,086,225 Labour 1,352,030 Packaging Processing Selling and Admin Utilities 909,000 1,953,000 141,750 119,925

Budgeted costs for the year 2019 Fixed cost Variable cost Costs of: (per year) $ (per case) Blackberries 850,000 $ 10.25 Labour 1,100,000 9.75 Packaging Processing Selling and Admin 50.00 1,500,000 20.00 135,000 Utilities 15,000 6.00 $ 3,600,000 $ 96.00 The table above reflects the information available at the end of 2018; expected 2019 sales are 17,500 cases. In 2019, a sudden increase in demand for cordial, caused by a government-negotiated trade deal with the United Kingdom, led F&F to produce and sell 18,000 cases at a price of $435 per case (up from $396). Unlike the Robinson family, Marty Dibble had intimate knowledge of the trade negotiations as he has been part of the negotiations team since 2016. F&F's actual expenses for 2019 were: Actual cost for the year 2019 Costs of: Blackberries $ 1,086,225 Labour 1,352,030 Packaging Processing Selling and Admin Utilities 909,000 1,953,000 141,750 119,925

Quickbooks Online Accounting

3rd Edition

ISBN:9780357391693

Author:Owen

Publisher:Owen

ChapterA2: Comprehensive Case Problems

Section: Chapter Questions

Problem 3.10CCP

See similar textbooks

Related questions

Q: Weller Industrial Gas Corporation supplies acetylene and other compressed gases to industry. Data…

A: Budgeted balance sheet and income statement provides forecast about the estimated profitability and…

Q: Prepare a 2019 revenue budget, with necessary supporting worksheets. Using Excel would be ideal for…

A: Compute overall increase in unit sales growth for dinnerware market as shown below:

Q: What budgeting approach requires justification for the inclusion of every activity each year?…

A: Budgeting approach of Zero-based budgeting (ZBB) requires that all expenses should be justified for…

Q: Prepare Cash Budget for the period of 6 months from July to December 2020. B. Explain the…

A: A) Cash Budget

Q: Do not use Ai.

A: A Cash Budget is a financial tool used by companies to project their cash inflows and outflows over…

Q: prepare debtors collection schedule for April and May 2022 prepare the cash budget for April and May…

A: Debtors collection schedule shows amount to be received from debtors on account of credit sales.…

Q: a) Construct a Cash Budget for Sweet Royale Inc. for the third quarter of 2023. b) Comment on the…

A: Based on the information given, we have calculated, the cash sales, collection from credit sales,…

Q: Preparation of financial statements and interpretation of operating results Below is the December…

A: Budgetary comparison schedule is a management accounting statement which sets out budgeted revenues…

Q: Each of the following statements includes a pair of words within parenthesis. Indicate which of the…

A: Each of the following statements includes a pair of words within parenthesis. Indicate which of the…

Q: A company is planning to prepare Budget for the year 2022. In the budgeting and planning process,…

A: The strategic plan is the planning report that specifies the organizational goal, the procedure of…

Q: The budget process usually begins with which of the following budgets? Question 13 options:…

A: Budgeting is a process to prepare the financial statement by the manager to estimate the…

Q: What processes can you use to update and maintain your monthly budget? Personal Fianance

A: Answer:- Personal finance The term "personal finance" refers to all areas of money management,…

Q: Which of the following best describes the direct materials purchase budget? Question 12 options:…

A: Budget: Budget is the process of identifying, collecting, and summarizing the financial information.…

Q: Today is November 1, 2021. A continuous budget for the period from November 1, 2021 through October…

A: The continuous budget is continuously revised and thus gives a more accurate picture of the…

Q: Could you include the calculations for the direct materials budget, please? especially for the…

A: A direct material purchase budget is a type of budget that shows the estimated procurement of…

Q: how about these 3 requirments Prepare a direct materials budget for the first quarter of the…

A: Prior to beginning an operation, a budget is used to estimate revenue and expenses. Setting a…

Q: Which of the following is a use of budgets for control? * A. plans can be made for the future B.…

A: Controlling activities are those activities which aid in monitoring the performance of a particular…

Q: oing the budget, what is projected first

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

Please create a static budget for 2019. Photos include question and tables for data. Thank you

Budgeted costs for the year 2019
Fixed cost Variable cost
Costs of:
(per year)
(per case)
Blackberries
$
850,000 $
10.25
Labour
1,100,000
9.75
Packaging
50.00
Processing
1,500,000
20.00
Selling and Admin
135,000
Utilities
15,000
6.00
$ 3,600,000 $
96.00
The table above reflects the information available at the end of 2018; expected 2019 sales are 17,500 cases.
In 2019, a sudden increase in demand for cordial, caused by a government-negotiated trade deal with the United Kingdom, led F&F to produce and sell 18,000 cases
at a price of $435 per case (up from $396). Unlike the Robinson family, Marty Dibble had intimate knowledge of the trade negotiations as he has been part of the
negotiations team since 2016.
F&F's actual expenses for 2019 were:
Actual cost for the year 2019
Costs of:
Blackberries
$
1,086,225
Labour
1,352,030
Packaging
Processing
909,000
1,953,000
Selling and Admin
Utilities
141,750
119,925

A static budget for 2019 based on the 2019 budget cost data available to F&F, when F&F expected to sell and produce 17,500 cordial cases at a price of $396 per case.
Your static budget should include budgeted net income and does not need to separate the costs into their fixed and variable components.

Expert Solution

This question has been solved!

Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.

SEE SOLUTION Check out a sample Q&A here

Step 1

VIEW

Step 2

VIEW

Step by step

Solved in 2 steps with 1 images

SEE SOLUTION Check out a sample Q&A here

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.

Similar questions

Need help with this
The controller of the Stump Company is preparing the budget for 2021 and needs to estimate a cost function for delivery costs. Information regarding delivery costs incurred in the prior 2 months are: LOADING... (Click the icon to view the information.) Requirements 1. Estimate the cost function for delivery. 2. Can the constant in the cost function be used as an estimate of fixed delivery cost per month? Explain. Requirement 1. Estimate the cost function for delivery. Delivery costs = + ( × ) Delivery costs = + ( × ) Requirement 2. Can the constant in the cost function be used as an estimate of fixed delivery cost per month? Explain. The cost function in requirement 1 is an estimate of how costs behave ▼ outside of within the relevant range, not at cost levels ▼ outside within the relevant range. If there are no months with zero miles driven represented in the delivery cost…
The Current Designs staff has prepared the annual manufacturing budget for the rotomolded line based on an estimated annual production of 3,960 kayaks during 2020. Each kayak will require 56 pounds of polyethylene powder and a finishing kit (rope, seat, hardware, etc.). The polyethylene powder used in these kayaks costs $1.00 per pound, and the finishing kits cost $150 each. Each kayak will use two kinds of labor-2 hours of type I labor from people who run the oven and trim the plastic, and 3 hours of work from type II workers who attach the hatches and seat and other hardware. The type I employees are paid $19 per hour, and the type II are paid $16 per hour. Manufacturing overhead is budgeted at $381,520 for 2020, broken down as follows. Variable costs Indirect materials Manufacturing supplies Maintenance and utilities Fixed costs Supervision Insurance Depreciation Total Polyethylene powder Finishing kits Type I labor Type II labor Indirect materials Manufacturing supplies Maintenance…
Please do not give solution in image format
Use the information provided below to prepare the Cash Budget for October, November, and December2021. Provide separate monetary columns for each month.INFORMATION1. The following data and estimates are available for a project of Fego Limited for September toDecember 2021:September October November DecemberR R R RSales 130 000 110 000 120 000 140 000Wages 40 000 34 000 38 000 39 000Fixed overheads 16 000 16 000 16 000 16 000Variable overheads 16 000 13 000 15 000 17 000Materials purchases 17 000 14 000 16 000 18 0002. Sixty percent (60%) of the sales are expected to be for cash and the balance on credit. Creditcustomers usually pay in the month after the sale.3. Labour costs are paid for in the month in which they are incurred.4. Fixed overheads include R5 000 each month for depreciation and payment is made monthly.5. Variable overheads are paid for in the month after they are incurred.6. Direct materials are purchased by electronic funds transfers each month.7. The cash balance on 01…
Budgeted income statement and balance sheet As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 20Y9, the following tentative trial balance as of December 31, 2018, is prepared by the Accounting Department of Regina Soap Co.: Cash Accounts Receivable Finished Goods Work in Process Materials $100,200 190,400 40,000 26,700 43,800 Prepaid Expenses 3,200 Plant and Equipment 518,000 Accumulated Depreciation-Plant and Equipment $222,700 Accounts Payable 136,300 Common Stock, $10 par Retained Earnings 350,000 $922,300 213,300 $922,300 Factory output and sales for 20Y9 are expected to total 25,000 units of product, which are to be sold at $110 per unit. The quantities and costs of the inventories at December 31, 20Y9, are expected to remain unchanged from the balances at the beginning of the year. Budget estimates of manufacturing costs and operating expenses for the year are summarized as follows: Estimated Costs and Expenses…
Hatcher Company prepared the following budgeted income statement for 2019: E (Click the icon to view the budgeted income statement.) Read the requirements. Requirement 1. Prepare a budgeted income statement with columns for 600 units, 1,100 units, and 1,300 units sold. Hatcher Company Budgeted Income Statement For the Year Ended December 31, 2019 - X Data Table Unit sales 600 Sales Revenue Cost of Goods Sold Hatcher Company Gross Profit Budgeted Income Statement Selling and Administrative Expenses For the Year Ended December 31, 2019 Operating Income Unit sales 1,100 Sales Revenue ($750 per unit) $ 825,000 495,000 Cost of Goods Sold (60% of sales) Gross Profit 330,000 288,750 Selling and Administrative (35% of sales) 41,250 Operating Income Print Done
PT Classic Kingdom is in the process of making the production budget for 2021. The production department supplies the following information to help making the production budget of 2021: Sales budget Unit Quarter I Quarter II Quarter III Quarter IV Opening stock Closing stock 29000 41000 51000 39000 5000 2000 Based on the above information, you have to make the production budget of 2021 using: a. Constant method b. Fluctuated method Moderate method with additional information that the units produced of each quarter I and III is 20 percent C. higher than the average production and the units produced of each quarter II and IV is 20 percent less than the average production.
Please Solve With Explanation And Do Not Give Image Format
Splish Company has accumulated the following budget data for the year 2022: 1. 2. 3. 4. 5. 6. 19 Sales: 27,900 units; unit selling price $82 Cost of one unit of finished goods: direct materials, 2 kg at $5 per kilogram; direct labour, 3 hours at $13 per hour; and manufacturing overhead, $6 per direct labour hour Inventories (raw materials only): beginning, 9,900 kg; ending, 14,100 kg Raw materials cost: $5 per kilogram Selling and administrative expenses: $201,000 Income taxes: 30% of income before income taxes
Statler Corporation wants to find an equation to estimate some of their monthly operating costs for the operating budget for 2021. The following cost and other data were gathered for 2020: (Click the icon to view the cost and other data) Read the requirements. Requirement 1. Which of the preceding costs is variable? Fixed? Mixed? Explain. Cost function Mixed Fixed Variable Cost Maintenance Health insurance Shipping costs Requirement 2. Using the high-low method, determine the cost function for each cost. Begin by selecting the general formula that represents the linear cost function for each cost. y = a +bX y = a y = bX Maintenance Health insurance Shipping costs Now determine the cost function for each cost. (Enter all values in the same format as the general linear formula. If an input field is not used in the Cost function Maintenance Explanation The cost neither remains constant in total nor remains constant per unit. Although the cost driver varies from month to month, the total…
Thank you