Prepare a flexible budget for Paradise Marina that shows a detailed budget for its static budget and its actual sales volume of 60,000 units. Use the contribution margin approach.

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
Please do not give solution in image format thanku
2) Paradise Marina LLC static budget for the year is shown below:
Sales (50,000 units)
Cost of Goods Sold:
Direct Material
Direct Labor
Overhead (includes $2 per unit Variable cost)
Gross Profit
Selling Expenses
Sales Commissions (Variable)
Rent (Fixed)
Insurance (Fixed)
General and administrative expenses
Salaries (fixed)
Rent (Fixed)
Depreciation (Fixed)
Sales
Variable Cost:
Direct Materials
Direct Labor
Variable OH
Sales Commission
Total Variable Cost
Contribution Margin
Prepare a flexible budget for Paradise Marina that shows a detailed budget for its static budget and its
actual sales volume of 60,000 units. Use the contribution margin approach.
Fixed Cost:
Fixed OH
Rent Expense - Selling
Insurance Expense
Salaries Expense
Rent Expense - General
Depreciation Expense
Total Fixed Cost
Income from Operations
$125,000
400,000
180,000
50,000 units
50,000
70,000
35,000
90,000
40,000
30,000
$1,300,000
705,000
595,000
315,000
$ 280,000
60,000 units
Transcribed Image Text:2) Paradise Marina LLC static budget for the year is shown below: Sales (50,000 units) Cost of Goods Sold: Direct Material Direct Labor Overhead (includes $2 per unit Variable cost) Gross Profit Selling Expenses Sales Commissions (Variable) Rent (Fixed) Insurance (Fixed) General and administrative expenses Salaries (fixed) Rent (Fixed) Depreciation (Fixed) Sales Variable Cost: Direct Materials Direct Labor Variable OH Sales Commission Total Variable Cost Contribution Margin Prepare a flexible budget for Paradise Marina that shows a detailed budget for its static budget and its actual sales volume of 60,000 units. Use the contribution margin approach. Fixed Cost: Fixed OH Rent Expense - Selling Insurance Expense Salaries Expense Rent Expense - General Depreciation Expense Total Fixed Cost Income from Operations $125,000 400,000 180,000 50,000 units 50,000 70,000 35,000 90,000 40,000 30,000 $1,300,000 705,000 595,000 315,000 $ 280,000 60,000 units
Expert Solution
steps

Step by step

Solved in 4 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.
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