Coronado Sports sells volleyball kits that it purchases from a sports equipment distributor. The following static budget based on sales of 2,000 kits was prepared for the year. Fixed operating expenses account for 80% of total operating expenses at this level of sales. Sales Revenue $ 100,220 Cost of goods sold (all variable) 60,400 Gross margin 39,820 Operating expenses 35,080 Operating income $ 4,740 Prepare a flexible budget based on sales of 1,464, 2,700, and 3,910 units. (Round unit values to 2 decimal places e.g. 15.25 and all other answers to 0 decimal places, e.g. 1525. If operating income is negative, enter amounts using a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)
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.
Coronado Sports sells volleyball kits that it purchases from a sports equipment distributor. The following static budget based on sales of 2,000 kits was prepared for the year. Fixed operating expenses account for 80% of total operating expenses at this level of sales.
| Sales Revenue | $ | 100,220 | ||
| Cost of goods sold (all variable) |
|
60,400 | ||
| Gross margin | 39,820 | |||
| Operating expenses |
|
35,080 | ||
| Operating income | $ | 4,740 |
Prepare a flexible budget based on sales of 1,464, 2,700, and 3,910 units. (Round unit values to 2 decimal places e.g. 15.25 and all other answers to 0 decimal places, e.g. 1525. If operating income is negative, enter amounts using a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 2 images
