I'm not sure how to start working this problem Exercise 6-1 Waterway 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 $ 100,120 Cost of goods sold (all variable) 60,400 Gross margin 39,720 Operating expenses 35,200 Operating income $ 4,520 Prepare a flexible budget based on sales of 1,467, 2,610, and 3,850 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).) Unit 1,467 2,610 3,850 Total variable expensesOperating expensesContribution marginCost of goods soldSales revenueOperating incomeVariable expensesFixed expenses $ $ $ $ LessAdd Total variable expensesSales revenueOperating incomeOperating expensesCost of goods soldContribution marginVariable expensesFixed expenses Fixed expenses Operating income Sales revenue Total variable expenses Cost of goods sold Variable expenses Operating expenses Contribution margin Operating income Operating expenses Contribution margin Variable expenses Cost of goods sold Fixed expenses Total variable expenses Sales revenue Sales revenueTotal variable expensesOperating incomeCost of goods soldFixed expensesOperating expensesVariable expensesContribution margin $ Sales revenueVariable expensesCost of goods soldOperating incomeTotal variable expensesOperating expensesContribution marginFixed expenses $ Operating incomeVariable expensesFixed expensesContribution marginTotal variable expensesSales revenueCost of goods soldOperating expenses Contribution marginFixed expensesTotal variable expensesOperating incomeSales revenueVariable expensesCost of goods soldOperating expenses $ $ $ Click if you would like to Show Work for this question: Open Show Work
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.
I'm not sure how to start working this problem
Exercise 6-1
Sales Revenue | $ | 100,120 | ||
Cost of goods sold (all variable) |
|
60,400 | ||
Gross margin | 39,720 | |||
Operating expenses |
|
35,200 | ||
Operating income | $ | 4,520 |
Prepare a flexible budget based on sales of 1,467, 2,610, and 3,850 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).)
Unit | 1,467 | 2,610 | 3,850 | |||||
Total variable expensesOperating expensesContribution marginCost of goods soldSales revenueOperating incomeVariable expensesFixed expenses
|
$
|
$
|
$
|
$
|
||||
LessAdd
Total variable expensesSales revenueOperating incomeOperating expensesCost of goods soldContribution marginVariable expensesFixed expenses
|
||||||||
Fixed expenses Operating income Sales revenue Total variable expenses Cost of goods sold Variable expenses Operating expenses Contribution margin
|
|
|
|
|
||||
Operating income Operating expenses Contribution margin Variable expenses Cost of goods sold Fixed expenses Total variable expenses Sales revenue
|
|
|
|
|
||||
Sales revenueTotal variable expensesOperating incomeCost of goods soldFixed expensesOperating expensesVariable expensesContribution margin
|
$
|
|
|
|
||||
Sales revenueVariable expensesCost of goods soldOperating incomeTotal variable expensesOperating expensesContribution marginFixed expenses
|
$
|
|
|
|
||||
Operating incomeVariable expensesFixed expensesContribution marginTotal variable expensesSales revenueCost of goods soldOperating expenses
|
|
|
|
|||||
Contribution marginFixed expensesTotal variable expensesOperating incomeSales revenueVariable expensesCost of goods soldOperating expenses
|
$
|
$
|
$
|
Click if you would like to Show Work for this question: |
Open Show Work
|
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 2 images