The following fixed budget is based on budgeted sales of 700 units. Fixed Budget Sales (700 units x $830 per unit) Costs Direct materials Direct labor Indirect materials Supervisor salary Sales staff commissions Shipping Administrative salaries Depreciation-Machinery Taxes and insurance Sales staff salaries (fixed) Income $ 581,000 59,500 101,500 38,500 14,000 31,500 34,300 43,200 7,100 4,100 7,300 $ 240,000 Complete this question by entering your answers in the tabs below.

The following fixed budget is based on budgeted sales of 700 units. Fixed Budget Sales (700 units x $830 per unit) Costs Direct materials Direct labor Indirect materials Supervisor salary Sales staff commissions Shipping Administrative salaries Depreciation-Machinery Taxes and insurance Sales staff salaries (fixed) Income $ 581,000 59,500 101,500 38,500 14,000 31,500 34,300 43,200 7,100 4,100 7,300 $ 240,000 Complete this question by entering your answers in the tabs below.

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

The following data relate to a year's budgeted activity for Coronado Limited, a company that manufactures one product: Beginning inventory Production Available for sale Sales Ending inventory Units 40,480 (a) 141,680 Selling price Variable manufacturing costs Variable selling, general, and administrative expenses Fixed manufacturing costs (based on 100,000 units) Fixed selling, general, and administrative expenses (based on 100,000 units) 182,160 131,560 50,600 Break-even sales Per unit $9.00 units 2.00 3.00 Total fixed costs and expenses remain unchanged within the relevant range of 25,000 units to a total capacity of 160,000 units. 0.50 0.80 Calculate the projected annual break-even sales in units. (Round answer to O decimal places, e.g. 5,275.)
Exerclse 8-3 (Algo) Preparing flexlble budgets LO P1 Tempo Company's fixed budget (based on sales of 16,000 units) folllows. Fixed Budget 3,312, 800 Sales (16, 689 units x $207 per unit) Costs Direct materials Direct labor Indirect materials Supervisor salary Sales commissions Shipping Administrative salaries Depreciation-OFfice equipment Insurance Office rent 384, 000 704, 000 448, 000 184, B00 112, e00 240, 000 234,000 204,000 174, 0e0 184,000 Income 444, 000 1. Compute total variable cost per unit. 2. Compute total fixed costs. 3. Prepare a flexible budget at activity levels of 14,000 units and 18.000 units. Answer is not complete. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Compute total variable cost per unit. Total variable cost per unit 900 Required 2 >
Given the information, prepare a sales budget in dollars, a raw materials inventory purchase budget in units and cost, and a production budget in units and cost. Sales forecast 10,000 units of ASD-34 at $159 each Beginning raw materials inventory 1,000 units of UIO-89 at a cost of $12.00 each Ending raw materials inventory 2,000 units of UIO-89 Beginning finished goods inventory 3,000 units of ASD-34 Ending finished goods inventory 4,000 units of ASD-34 Each unit of ASD-34 produced requires: 2 units of UIO-89 2 direct labor hours at $25.00 per hour Manufacturing overhead at 150 percent of direct labor cost
Tempo Company's fixed budget (based on sales of 16,000 units) follows. Sales (16,000 units Costs Direct materials Direct labor Indirect materials Supervisor salary Fixed Budget $216 per unit) 3,456,000 368,000 704,000 432,000 168,000 Sales commissions 112,000 Shipping 240,000 Administrative salaries 218,000 Depreciation-Office equipment 188,000 Insurance 158,000 Office rent 168,000 700,000 Income 1. Compute total variable cost per unit. 2. Compute total fixed costs. 3. Prepare a flexible budget at activity levels of 14,000 units and 18,000 units. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Prepare a flexible budget at activity levels of 14,000 units and 18,000 units. TEMPO COMPANY Flexible Budget Variable Amount per Unit Total Fixed Cost Flexible Budget for: Units Sales Unit Sales of 14,000 of 18,000 Sales Variable costs Direct materials Direct labor Indirect materials Sales commissions Shipping Fixed costs 0.00 이 0 $ 0 S 0 S 0
The following information was drawn from the accounting records of Smith Company Static Budget Flexible Budget Actual Results Sales $ 12,000 $ 16,000 $ 17,500 Cost of Goods Sold (6,400 ) (8,000 ) (7,100 ) Gross Margin 5,600 8,000 10,400 Variable Cost (2,400 ) (3,000 ) (3,600 ) Fixed Cost (1,400 ) (1,400 ) (1,700 ) Net Income $ 1,800 $ 3,600 $ 5,100 Based on this information the Multiple Choice sales price flexible budget variance is a $5,500 unfavorable variance. sales price flexible budget variance is a $1,500 favorable variance. sales price flexible budget variance is a $5,500 favorable variance. sales price flexible budget variance is a $4,000 favorable variance.
The master budget at Western Company last period called for sales of 225,000 units at $9 each. The costs were estimated to be $3.75 variable per unit and $225,000 fixed. During the period, actual production and actual sales were 230,000 units. The selling price was $9.10 per unit. Variable costs were $4.50 per unit. Actual fixed costs were $225,000. Required: Prepare a flexible budget for Western.
Using the following budgeted information for production of 10,000 and 15,000 units, prepare a flexible budget for 19,000 units. Production 10,000 units 15,000 units Expense A $10,000 $15,000 Expense B 23,000 23,000 Expense C 44,000 44,000 Total expenses $
ABC company prepared a master budget based on 100 budgeted sales units with a $100 sales price per unit, a variable cost per unit of $50, and $2,000 in total fixed cost. The actual sales quantity was120 units, the actual sales price per unit was $90, and the actual total fixed cost was $2,500. The operating income on its planning the master budget is: $2,800 $4,000$3,000 $3,500
Delivery and commission expenses vary proportionally with budgeted sales in dollars. Advertising and office expenses are fixed. Miscellaneous expenses include $5,000 of fixed costs. The rest varies with budgeted sales in dollars. The Year 2 budgeted sales is $5,000,000. Budgeted sales Selling costs: Delivery expenses Commission expenses $1,250,000 $25,000 $30,000 Advertising expenses Office expenses Miscellaneous expenses $10,000 $6,000 $15,000 Total $121,000 What will be the value for commission expenses in the Year 2 selling & administrative expense budget? a. $ 24,000 O b. $120,000 O c. $122,000 d. $102,000
Rooney Company produces two products. Budgeted annual income statements for the two products are provided as follows. Power Lite Total Budgeted Per Budgeted Budgeted Per Budgeted Budgeted Budgeted Number Unit Amount Number Unit Amount Number Amount @ $ 700 @ 380 $ 319,200 (168,000) 151,200 $ 487,200 (259,200) 228,000 (114,000) $ 114,000 Sales 240 $168,000 560 @ $ 570 800 Variable cost (91,200) 76,800 |(19,000) $ 57,800 240 560 @ 300 = 800 %3D Contribution margin 240 320 560 @ 270 800 Fixed cost (95,000) Net income $ 56,200 Required: a. Based on budgeted sales, determine the relative sales mix between the two products. b. Determine the weighted-average contribution margin per unit. c. Calculate the break-even point in total number of units. d. Determine the number of units of each product e. Verify the break-even point by preparing an income statement for each product as well as an income statement for the combined products. f. Determine the margin of safety based on the combined sales…
Winston Company had two products code named X and Y. The firm had the following budget for August: Product X Product Y Total Sales $ 293,160 $ 535,000 $ 828,160 Variable Costs 200,326 214,000 414,326 Contribution Margin $ 92,834 $ 321,000 $ 413,834 Fixed costs 50,000 108,000 158,000 Operating Income $ 42,834 $ 213,000 $ 255,834 Selling Price per unit $ 120 $ 50 On September 1, the following actual operating results for August were reported: Product X Product Y Total Sales $ 366,000 $ 546,000 $ 912,000 Variable Costs 202,500 223,500 426,000 Contribution Margin $ 163,500 $ 322,500 $ 486,000 Fixed costs 57,500 115,500 173,000 Operating Income $ 106,000 $ 207,000 $ 313,000 Units Sold 3,150 9,750 Total industry volume for both products X and Y was estimated to be 137,500 units at the time of the budget. Actual industry volume for the period for products X and Y was 106,000 units. The contribution margin sales volume variance for…
The following data relate to a year's budgeted activity for Blossom Limited, a company that manufactures one product: Beginning inventory Production Available for sale Sales Ending inventory Units (a) 41,360 144,760 186,120 134,420 Selling price Variable manufacturing costs Variable selling, general, and administrative expenses Fixed manufacturing costs (based on 100,000 units) Fixed selling, general, and administrative expenses (based on 100,000 units) Break-even sales 51,700 Per unit $8.00 3.00 3.00 Total fixed costs and expenses remain unchanged within the relevant range of 25,000 units to a total capacity of 160,000 units. units 0.55 0.85 Calculate the projected annual break-even sales in units. (Round answer to O decimal places, e.g. 5,275.)