In your report to the CEO, you are to provide the following: A flexible budget based on the actual volume that was sold last year for both  leather and vegan-polymer purses;

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

In your report to the CEO, you are to provide the following:
A flexible budget based on the actual volume that was sold last year for both 
leather and vegan-polymer purses; 

 

Exhibit 1
Static Budget
Vegan-
Polymer
5,000
$600,000 $2,850,000
Actual Results
Vegan-
Polymer
16,500
$1,875,000 $1,980,000 $3,855,000 $2,250,000
Leather
Total
Leather
Total
15,000
Sales volume
Sales revenue
12,500
29,000
20,000
$258,300
480,000
75.000
$813.300
$1,061,700
$856,800
912,608
174.000
$300,000
$135,000
135,000
30,000
Direct materials
$598,500
432,608
99.000
$1.130.108 S1,943.408
$450,000
735,000
120.000
$300.000 $1.290.000
$300,000 $1,560,000
$920.000
$640,000
Direct labour
600,000
90,000
Variable overhead
Total variable cost
$990.000
Contribution margin
Fixed overhead
Net income
$849,893 $1,911,593 $1,260,000
$920.000
$991,593
Standards from last year
Standard price/rate
(per metre/hour)
Leather
Standard
Vegan-
polymer
$40 per m $36 per m
$18 / hr
quantity/hour per unit
Vegan-
polymer
0.75 m
1.5 hrs
Leather
Direct materials
Direct labour
0.5 m
2 hrs
$20 / hr
Variable overhead allocated at a rate of $6 per unit
Actual results
Actual price/rate
(per metre/hour)
Vegan-
polymer
$42 per m
$15.30 / hr
Actual quantities
Vegan-
polymer
14,250 m
28,275 hrs
Leather
Leather
$41 per m
$20 / hr
6,300 m
24,000 hrs
Direct materials
Direct labour
Transcribed Image Text:Exhibit 1 Static Budget Vegan- Polymer 5,000 $600,000 $2,850,000 Actual Results Vegan- Polymer 16,500 $1,875,000 $1,980,000 $3,855,000 $2,250,000 Leather Total Leather Total 15,000 Sales volume Sales revenue 12,500 29,000 20,000 $258,300 480,000 75.000 $813.300 $1,061,700 $856,800 912,608 174.000 $300,000 $135,000 135,000 30,000 Direct materials $598,500 432,608 99.000 $1.130.108 S1,943.408 $450,000 735,000 120.000 $300.000 $1.290.000 $300,000 $1,560,000 $920.000 $640,000 Direct labour 600,000 90,000 Variable overhead Total variable cost $990.000 Contribution margin Fixed overhead Net income $849,893 $1,911,593 $1,260,000 $920.000 $991,593 Standards from last year Standard price/rate (per metre/hour) Leather Standard Vegan- polymer $40 per m $36 per m $18 / hr quantity/hour per unit Vegan- polymer 0.75 m 1.5 hrs Leather Direct materials Direct labour 0.5 m 2 hrs $20 / hr Variable overhead allocated at a rate of $6 per unit Actual results Actual price/rate (per metre/hour) Vegan- polymer $42 per m $15.30 / hr Actual quantities Vegan- polymer 14,250 m 28,275 hrs Leather Leather $41 per m $20 / hr 6,300 m 24,000 hrs Direct materials Direct labour
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Budgeting
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
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education