Tempo Company's fixed budget (based on sales of 12,000 units) folllows. Fixed Budget Sales (12,000 units x $215 per unit) Costs Direct materials Direct labor Indirect materials Supervisor salary Sales commissions Shipping Administrative salaries Depreciation-Office equipment Insurance Office rent Income 2,580,000 288,000 516,000 312,000 88,000 96,000 180,000 138,000 108,000 78,000 88,000 688,000 1. Compute total variable cost per unit. 2. Compute total fixed costs. 3. Prepare a flexible budget at activity levels of 10,000 units and 14,000 units.
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.
All blanks need to be filled. Blanks that are already filled are correct.
![Tempo Company's fixed budget (based on sales of 12,000 units) folllows.
Fixed Budget
Sales (12,000 units × $215 per unit)
Costs
Direct materials
Direct labor
Indirect materials
Supervisor salary
Sales commissions
Shipping
Administrative salaries
Depreciation-Office equipment
Insurance
Office rent
Income
Required 1 Required 2
1. Compute total variable cost per unit.
2. Compute total fixed costs.
3. Prepare a flexible budget at activity levels of 10,000 units and 14,000 units.
Sales
Variable costs
Complete this question by entering your answers in the tabs below.
Direct materials
Direct labor
Indirect materials
Sales commissions
Shipping
Total variable costs
Contribution margin
Fixed costs
Prepare a flexible budget at activity levels of 10,000 units and 14,000 units.
Supervisor salary
Administration salaries
Depreciation Office equipment
Insurance
Office rent
2,580,000
Required 3
Total fixed costs
Income
288,000
516,000
312,000
88,000
96,000
180,000
138,000
108,000
78,000
88,000
688,000
$
TEMPO COMPANY
Flexible Budget
Variable Amount
per Unit
$
< Required 2
215.00
24.00
43.00
26.00
8.00
15.00
116.00
99.00
Total Fixed
Cost
88,000
138,000
108,000
78,000
88,000
Flexible Budget for:
Units Sales Unit Sales of
of 10,000 14,000
$2,150,000 $3,010,000
240,000
430,000
260,000
80,000
150,000
1,160,000 1,624,000
990,000 1,386,000
88,000
138,000
108,000
78,000
88,000
336,000
602,000
364,000
112,000
210,000
Required 3 >
88,000
138,000
108,000
78,000
88,000
$ 500,000 $ 500,000 $500,000](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F756650b3-18d1-4b86-ac9b-c71ad5c7bd76%2F83695f41-04bb-4da7-bed7-e15b88d5e6ce%2F1d9t81p_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 3 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![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 Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![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 Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)