The Theater Arts Guild of Dallas (TAG-D) employs five people in its Publication Department. These people lay out pages for pamphlets, brochures, magazines, and other publications for the TAG-D productions. The pages are delivered to an outside company for printing. The company is considering an outside publication service for the layout work. The outside service quoting a price of $15 per layout page. The budget for the Publication Department for the current year is as follows: Salaries $207,900 Benefits 47,300 Supplies 25,200 Office expenses 31,500 Office depreciation 28,400 Computer depreciation 18,900 Total $359,200 The department expects to lay out 21,000 pages for the current year. The Publication Department office space and equipment would be used for future administrative needs, if the department’s function were purchased from the outside. a. Prepare a differential analysis dated February 22 to determine whether TAG-D should lay out pages internally (Alternative 1) or purchase layout services from the outside (Alternative 2). If an amount is zero, enter "0". For those boxes in which you must enter subtracted or negative numbers use a minus sign. Differential Analysis Lay out Pages Internally (Alt. 1) or Purchase Lay out Services (Alt. 2) February 22 Lay out Pages Internally (Alternative 1) Purchase Lay out Services (Alternative 2) Differential Effect on Income (Alternative 2) Selling Price $0 $0 $0 Costs: Purchase price of lay out work $fill in the blank 24d4a5f8afc4fc7_1 $fill in the blank 24d4a5f8afc4fc7_2 $fill in the blank 24d4a5f8afc4fc7_3 Salaries fill in the blank 24d4a5f8afc4fc7_4 fill in the blank 24d4a5f8afc4fc7_5 fill in the blank 24d4a5f8afc4fc7_6 Benefits fill in the blank 24d4a5f8afc4fc7_7 fill in the blank 24d4a5f8afc4fc7_8 fill in the blank 24d4a5f8afc4fc7_9 Supplies fill in the blank 24d4a5f8afc4fc7_10 fill in the blank 24d4a5f8afc4fc7_11 fill in the blank 24d4a5f8afc4fc7_12 Office expenses fill in the blank 24d4a5f8afc4fc7_13 fill in the blank 24d4a5f8afc4fc7_14 fill in the blank 24d4a5f8afc4fc7_15 Office depreciation fill in the blank 24d4a5f8afc4fc7_16 fill in the blank 24d4a5f8afc4fc7_17 fill in the blank 24d4a5f8afc4fc7_18 Computer depreciation fill in the blank 24d4a5f8afc4fc7_19 fill in the blank 24d4a5f8afc4fc7_20 fill in the blank 24d4a5f8afc4fc7_21 Income (loss) $fill in the blank 24d4a5f8afc4fc7_22 $fill in the blank 24d4a5f8afc4fc7_23 $fill in the blank 24d4a5f8afc4fc7_24
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.
Make-or-Buy Decision for a Service Company
The Theater Arts Guild of Dallas (TAG-D) employs five people in its Publication Department. These people lay out pages for pamphlets, brochures, magazines, and other publications for the TAG-D productions. The pages are delivered to an outside company for printing. The company is considering an outside publication service for the layout work. The outside service quoting a price of $15 per layout page. The budget for the Publication Department for the current year is as follows:
Salaries | $207,900 |
Benefits | 47,300 |
Supplies | 25,200 |
Office expenses | 31,500 |
Office |
28,400 |
Computer depreciation | 18,900 |
Total | $359,200 |
The department expects to lay out 21,000 pages for the current year. The Publication Department office space and equipment would be used for future administrative needs, if the department’s function were purchased from the outside.
a. Prepare a differential analysis dated February 22 to determine whether TAG-D should lay out pages internally (Alternative 1) or purchase layout services from the outside (Alternative 2). If an amount is zero, enter "0". For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Differential Analysis | |||
Lay out Pages Internally (Alt. 1) or Purchase Lay out Services (Alt. 2) | |||
February 22 | |||
Lay out Pages Internally (Alternative 1) | Purchase Lay out Services (Alternative 2) | Differential Effect on Income (Alternative 2) | |
Selling Price | $0 | $0 | $0 |
Costs: | |||
Purchase price of lay out work | $fill in the blank 24d4a5f8afc4fc7_1 | $fill in the blank 24d4a5f8afc4fc7_2 | $fill in the blank 24d4a5f8afc4fc7_3 |
Salaries | fill in the blank 24d4a5f8afc4fc7_4 | fill in the blank 24d4a5f8afc4fc7_5 | fill in the blank 24d4a5f8afc4fc7_6 |
Benefits | fill in the blank 24d4a5f8afc4fc7_7 | fill in the blank 24d4a5f8afc4fc7_8 | fill in the blank 24d4a5f8afc4fc7_9 |
Supplies | fill in the blank 24d4a5f8afc4fc7_10 | fill in the blank 24d4a5f8afc4fc7_11 | fill in the blank 24d4a5f8afc4fc7_12 |
Office expenses | fill in the blank 24d4a5f8afc4fc7_13 | fill in the blank 24d4a5f8afc4fc7_14 | fill in the blank 24d4a5f8afc4fc7_15 |
Office depreciation | fill in the blank 24d4a5f8afc4fc7_16 | fill in the blank 24d4a5f8afc4fc7_17 | fill in the blank 24d4a5f8afc4fc7_18 |
Computer depreciation | fill in the blank 24d4a5f8afc4fc7_19 | fill in the blank 24d4a5f8afc4fc7_20 | fill in the blank 24d4a5f8afc4fc7_21 |
Income (loss) | $fill in the blank 24d4a5f8afc4fc7_22 | $fill in the blank 24d4a5f8afc4fc7_23 | $fill in the blank 24d4a5f8afc4fc7_24 |
Trending now
This is a popular solution!
Step by step
Solved in 2 steps