Meals Company is a startup company producing and delivering boxed meals to tailgate parties. The company operates four months, September through December, during a fiscal year. Assume there are zero costs during the ensuing eight months. The company owner has forecasted the following sales and financial data for the upcoming fiscal year: Meal boxes sold 20,000 total boxes; the sales forecast for the meals sold by month follows: September October November Forecast 5,000 5,000 8,000 2,000 December $5.00 $2.00 per box Meal box sales price Food cost Wages Food preparer Owner $10 per hour; 0.05 hours per box $20,000 salary $1,000 + $0.10 per box $3.50 per gallon 20 miles per gallon 400 total miles driven delivering meals $4,000 $6,000 Utilities Fuel Facilities Miscellaneous Required (a) Prepare an annual budget for the fiscal year Annual Budget $ Revenue Expenses Total Expenses NOI
Meals Company is a startup company producing and delivering boxed meals to tailgate parties. The company operates four months, September through December, during a fiscal year. Assume there are zero costs during the ensuing eight months. The company owner has forecasted the following sales and financial data for the upcoming fiscal year: Meal boxes sold 20,000 total boxes; the sales forecast for the meals sold by month follows: September October November Forecast 5,000 5,000 8,000 2,000 December $5.00 $2.00 per box Meal box sales price Food cost Wages Food preparer Owner $10 per hour; 0.05 hours per box $20,000 salary $1,000 + $0.10 per box $3.50 per gallon 20 miles per gallon 400 total miles driven delivering meals $4,000 $6,000 Utilities Fuel Facilities Miscellaneous Required (a) Prepare an annual budget for the fiscal year Annual Budget $ Revenue Expenses Total Expenses NOI
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![Problem 2
Meals Company is a startup company producing and delivering boxed meals to tailgate parties.
The company operates four months, September through December, during a fiscal year. Assume
there are zero costs during the ensuing eight months. The company owner has forecasted the
following sales and financial data for the upcoming fiscal year:
Meal boxes sold
20,000 total boxes; the sales forecast for the meals sold by month
follows:
Forecast
5,000
5,000
8,000
2,000
September
October
November
Meal box sales price
Food cost
Wages
December
$5.00
$2.00 per box
Food preparer
Owner
$10 per hour; 0.05 hours per box
$20,000 salary
$1,000 + $0.10 per box
$3.50 per gallon
20 miles per gallon
400 total miles driven delivering meals
$4,000
$6,000
Utilities
Fuel
Facilities
Miscellaneous
Required
(a) Prepare an annual budget for the fiscal year
Annual Budget $
Revenue
Expenses
Total Expenses
NOI
7](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fc4af3eaa-33d2-4c8c-a141-4c37d2165d5c%2Fb7ab5295-1c07-475f-9e50-120ff04911a4%2F5lwiw58_processed.png&w=3840&q=75)
Transcribed Image Text:Problem 2
Meals Company is a startup company producing and delivering boxed meals to tailgate parties.
The company operates four months, September through December, during a fiscal year. Assume
there are zero costs during the ensuing eight months. The company owner has forecasted the
following sales and financial data for the upcoming fiscal year:
Meal boxes sold
20,000 total boxes; the sales forecast for the meals sold by month
follows:
Forecast
5,000
5,000
8,000
2,000
September
October
November
Meal box sales price
Food cost
Wages
December
$5.00
$2.00 per box
Food preparer
Owner
$10 per hour; 0.05 hours per box
$20,000 salary
$1,000 + $0.10 per box
$3.50 per gallon
20 miles per gallon
400 total miles driven delivering meals
$4,000
$6,000
Utilities
Fuel
Facilities
Miscellaneous
Required
(a) Prepare an annual budget for the fiscal year
Annual Budget $
Revenue
Expenses
Total Expenses
NOI
7
![(b) Assume the entire company sales and costs occur during a 4 month fall period. Assume
there are zero costs during the ensuing eight months. The actual ales of meals through the
end of November were as follows:
Actual
4,500
5,800
9,000
2,000
September
October
November
December (forecast)
Assume the company owner uses a flexible budget to analyze cost. The following results
for November were recorded:
Actual miles driven: 125 miles
The static budget and actual results for November were as follows:
November
Flex
Flexed
Budget
Actual
Budget
Variance
Revenue
$40,000
$44,500
Expenses
Salaries and Wages
$9,000
$9,700
$17,200
Raw Materials
$16,000
$1,050
$18
$1,200
$30
Utilities
Fuel
$1,000
$1,500
$1,000
$1,500
Facilities
Miscellaneous
Total Expenses
$28,568
$30,630
NOI
$11,433
$13,870
Required: Compute November's flexible budget and the flexed variance (variance
between actual and flexed budget). Enter the results into the above table. Show
your calculations below.](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fc4af3eaa-33d2-4c8c-a141-4c37d2165d5c%2Fb7ab5295-1c07-475f-9e50-120ff04911a4%2Faqf069g_processed.png&w=3840&q=75)
Transcribed Image Text:(b) Assume the entire company sales and costs occur during a 4 month fall period. Assume
there are zero costs during the ensuing eight months. The actual ales of meals through the
end of November were as follows:
Actual
4,500
5,800
9,000
2,000
September
October
November
December (forecast)
Assume the company owner uses a flexible budget to analyze cost. The following results
for November were recorded:
Actual miles driven: 125 miles
The static budget and actual results for November were as follows:
November
Flex
Flexed
Budget
Actual
Budget
Variance
Revenue
$40,000
$44,500
Expenses
Salaries and Wages
$9,000
$9,700
$17,200
Raw Materials
$16,000
$1,050
$18
$1,200
$30
Utilities
Fuel
$1,000
$1,500
$1,000
$1,500
Facilities
Miscellaneous
Total Expenses
$28,568
$30,630
NOI
$11,433
$13,870
Required: Compute November's flexible budget and the flexed variance (variance
between actual and flexed budget). Enter the results into the above table. Show
your calculations below.
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 with 3 images
![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