Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 24,000 2nd Quarter 25,000 3rd Quarter 21,000 4th Quarter 22,000 Budgeted unit sales The company's variable selling and administrative expense per unit is $2.30. Fixed selling and administrative expenses include advertising expenses of $9,000 per quarter, executive salaries of $44,000 per quarter, and depreciation of $23,000 per quarter. In addition, the company will make insurance payments of $4,000 in the first quarter and $4,000 in the third quarter. Finally, property taxes of $8,600 will be paid in the second quarter. Required: Prepare the company's selling and administrative expense budget for the upcoming fiscal year. (Round "Per Unit" answers to 2 decimal places.)
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 24,000 2nd Quarter 25,000 3rd Quarter 21,000 4th Quarter 22,000 Budgeted unit sales The company's variable selling and administrative expense per unit is $2.30. Fixed selling and administrative expenses include advertising expenses of $9,000 per quarter, executive salaries of $44,000 per quarter, and depreciation of $23,000 per quarter. In addition, the company will make insurance payments of $4,000 in the first quarter and $4,000 in the third quarter. Finally, property taxes of $8,600 will be paid in the second quarter. Required: Prepare the company's selling and administrative expense budget for the upcoming fiscal year. (Round "Per Unit" answers to 2 decimal places.)
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Concept explainers
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.
Question
100%
Please provide the correct values for the row highlighted in red.
Thanks.
Transcribed Image Text:Weller Company's budgeted unit sales for the upcoming fiscal year are provided below:
1st Quarter
24,000
2nd Quarter
25,000
Budgeted unit sales
The company's variable selling and administrative expense per unit is $2.30. Fixed selling and administrative expenses include
advertising expenses of $9,000 per quarter, executive salaries of $44,000 per quarter, and depreciation of $23,000 per quarter. In
addition, the company will make insurance payments of $4,000 in the first quarter and $4,000 in the third quarter. Finally, property
taxes of $8,600 will be paid in the second quarter.
Budgeted unit sales
Variable selling and administrative expense per unit
Variable selling and administrative expense
Fixed selling and administrative expenses:
Required:
Prepare the company's selling and administrative expense budget for the upcoming fiscal year. (Round "Per Unit" answers to 2
decimal places.)
Advertising
Depreciation
Executive salaries
Insurance
Property taxes
Total fixed selling and administrative expenses
Total selling and administrative expenses
Less: Depreciation
Cash disbursements for selling and administrative expenses
3rd Quarter
21,000
X Answer is complete but not entirely correct.
Weller Company
Selling and Administrative Expense Budget
1st
2nd
Quarter
Quarter
24,000✔ 25,000✔
2.30 $ 2.30
$ 55,200
57,500
$
$
✔
<3333
✓
4th Quarter
22,000
*333333
9,000✔
23,000✔
44,000✔
4,000
0✔
9,000
23,000✔
44,000✔✓
$
$
3rd
Quarter
21,000✔
2.30
48,300
0✔
8,600✔
84,600✔
80,000✔
55,200 x
57,500 x
23,000✔
23,000✔
$ 112,200 $ 119,100 $ $
43*430033
9,000✔
23,000✔
44,000✔
4,000✔
0✔
80,000✔
48,300 x
23,000✔
105,300
$
$
$
4th
Quarter
22,000✔
2.30 $
50,600✔ $ $
9,000✔
23,000✔
44,000✔
0✔
0✔
76,000 ✓
50,600 X
23,000✔
103,600✔ $
Year
92,000✔
2.30
211,600
36,000✔
92,000✔
176,000
8,000
8,600
320,600
211,600 X
92,000✔
440,200✔
Expert Solution
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
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
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education