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
  • SEE MORE 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