Fournier Fixtures produces a variety of manufactured items for the home and building industry. The company pro receives orders and, therefore, has no inventories. The following information is available for the current month: Sales revenue Less Variable costs Materials Direct labor Variable overhead Variable marketing and administrative Total variable costs Contribution margin Less Fixed costs Manufacturing overhead Marketing Administrative Total fixed costs Operating profits Master Budget (based on Actual (based on budgeted orders actual orders for for 385,000 431,200 units) units) $ 8,192,800 $ 7,700,000 2,681,200 244,000 1,247,200 888,000 $ 5,060,400 $ 3,132,400 1,686,000 617,800 426,000 $ 2,729,800 $ 402,600 2,380,000 224,000 1,106,000 798,000 $ 4,508,000 $ 3,192,000 1,720,000 600,000 465,000 $ 2,785,000 $ 407,000
Fournier Fixtures produces a variety of manufactured items for the home and building industry. The company pro receives orders and, therefore, has no inventories. The following information is available for the current month: Sales revenue Less Variable costs Materials Direct labor Variable overhead Variable marketing and administrative Total variable costs Contribution margin Less Fixed costs Manufacturing overhead Marketing Administrative Total fixed costs Operating profits Master Budget (based on Actual (based on budgeted orders actual orders for for 385,000 431,200 units) units) $ 8,192,800 $ 7,700,000 2,681,200 244,000 1,247,200 888,000 $ 5,060,400 $ 3,132,400 1,686,000 617,800 426,000 $ 2,729,800 $ 402,600 2,380,000 224,000 1,106,000 798,000 $ 4,508,000 $ 3,192,000 1,720,000 600,000 465,000 $ 2,785,000 $ 407,000
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![Prepare a flexible budget for Fournier Fixtures.
Note: Do not round intermediate calculations.
Sales revenue
Variable costs:
Answer is complete but not entirely correct.
Fournier Fixtures
Flexible Budget
Materials
Direct labor
Variable overhead
Variable marketing and administrative
Total variable costs
Contribution margin
Fixed costs:
Manufacturing overhead
Marketing
Administrative
Total fixed costs
Operating profit
$
$
$
$
$
$
8,620,000 x
2,664,364 x
250,764 X
1,238,145 x
893,345 x
5,046,618
3,573,382
1,720,000
600,000
465,000
2,785,000
788,382](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fc3182f1c-7375-4a50-8088-f06a8a8e9532%2F50fd5bae-1ec4-4b2c-a4f3-e613ee5d77ea%2F3x2rk5s_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Prepare a flexible budget for Fournier Fixtures.
Note: Do not round intermediate calculations.
Sales revenue
Variable costs:
Answer is complete but not entirely correct.
Fournier Fixtures
Flexible Budget
Materials
Direct labor
Variable overhead
Variable marketing and administrative
Total variable costs
Contribution margin
Fixed costs:
Manufacturing overhead
Marketing
Administrative
Total fixed costs
Operating profit
$
$
$
$
$
$
8,620,000 x
2,664,364 x
250,764 X
1,238,145 x
893,345 x
5,046,618
3,573,382
1,720,000
600,000
465,000
2,785,000
788,382
![Mc
Graw
Hill
Fournier Fixtures produces a variety of manufactured items for the home and building industry. The company produces only when it
receives orders and, therefore, has no inventories. The following information is available for the current month:
Sales revenue
Less
Variable costs
Materials
Direct labor
Variable overhead
Variable marketing and administrative
Total variable costs
Contribution margin
Less
Fixed costs
Manufacturing overhead
Marketing
Administrative
Total fixed costs
Operating profits
Required:
Prepare a flexible budget for Fournier Fixtures.
Note: Do not round intermediate calculations.
Master Budget
(based on
Actual (based on budgeted orders
actual orders for for 385,000
431,200 units)
units)
$ 8,192,800 $ 7,700,000
< Prev
TACTI
2,681,200
244,000
1,247,200
888,000
$ 5,060,400
$ 3,132,400
1,686,000
617,800
426,000
$ 2,729,800
$ 402,600
3 of 10
⠀
2,380,000
224,000
1,106,000
798,000
$ 4,508,000
$ 3,192,000
1,720,000
600,000
465,000
$ 2,785,000
$ 407,000
Next >](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fc3182f1c-7375-4a50-8088-f06a8a8e9532%2F50fd5bae-1ec4-4b2c-a4f3-e613ee5d77ea%2Fth69uv_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Mc
Graw
Hill
Fournier Fixtures produces a variety of manufactured items for the home and building industry. The company produces only when it
receives orders and, therefore, has no inventories. The following information is available for the current month:
Sales revenue
Less
Variable costs
Materials
Direct labor
Variable overhead
Variable marketing and administrative
Total variable costs
Contribution margin
Less
Fixed costs
Manufacturing overhead
Marketing
Administrative
Total fixed costs
Operating profits
Required:
Prepare a flexible budget for Fournier Fixtures.
Note: Do not round intermediate calculations.
Master Budget
(based on
Actual (based on budgeted orders
actual orders for for 385,000
431,200 units)
units)
$ 8,192,800 $ 7,700,000
< Prev
TACTI
2,681,200
244,000
1,247,200
888,000
$ 5,060,400
$ 3,132,400
1,686,000
617,800
426,000
$ 2,729,800
$ 402,600
3 of 10
⠀
2,380,000
224,000
1,106,000
798,000
$ 4,508,000
$ 3,192,000
1,720,000
600,000
465,000
$ 2,785,000
$ 407,000
Next >
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
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 3 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
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
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education