Concept explainers
Flexible Budget:
It is the plan that is prepared at different levels of production. In this budget company changes the revenue and expenses as per change in output. It is also known as variable budget.
To prepare: Flexible budget

Explanation of Solution
Flexible budget at 6000, 7000 and 8000 units.
T Company |
|||||
Flexible Budget |
|||||
For the quarter ended March 31, 2017 |
|||||
Particulars |
Variable cost per unit ($) |
Total fixed Cost ($) |
Sale of 6,000 units |
Sale of 7,000 units |
Sale of 8,000 units |
|
|
|
Amount ($) |
Amount ($) |
Amount ($) |
Production (units) |
6000 |
7000 |
8000 |
||
Sales |
400 |
2,400,000 |
2,800,000 |
3,200,000 |
|
Less : Variable cost |
|||||
Direct material |
40 |
240,000 |
280,000 |
320,000 |
|
Direct Labor |
70 |
420,000 |
490,000 |
560,000 |
|
Production supplies |
25 |
150,000 |
175,000 |
200,000 |
|
Sales commission |
20 |
120,000 |
140,000 |
160,000 |
|
Packaging |
22 |
132,000 |
154,000 |
176,000 |
|
Total variable costs |
177 |
1,062,000 |
1,239,000 |
1,416,000 |
|
Contribution margin |
223 |
1,338,000 |
1,561,000 |
1,784,000 |
|
Less: Fixed Costs |
|||||
Plant manager salary |
65,000 |
65,000 |
65,000 |
65,000 |
|
Advertising |
|
125,000 |
125,000 |
125,000 |
125,000 |
Administrative salaries |
|
85,000 |
85,000 |
85,000 |
85,000 |
|
|
35,000 |
35,000 |
35,000 |
35,000 |
Insurance |
|
20,000 |
20,000 |
20,000 |
20,000 |
Office Rent |
|
36,000 |
36,000 |
36,000 |
36,000 |
Total fixed costs |
|
366,000 |
366,000 |
366,000 |
366,000 |
Income from operations |
|
|
1,428,000 |
1,605,000 |
1,782,000 |
Table(1)
Thus, income from 6000 units is $1,428,000, 7000 units is $1,605,000 and 8000 units is 1,782,000.
Want to see more full solutions like this?
Chapter 21 Solutions
CONNECT PLUS-FINANCIAL & MANAGERIAL AC
- Accounting 12 May I please have a brief summary highlighting one unique feature of the app, recommending it to Sadie—who wants to use some apps for her dog grooming salon to schedule grooming appointments? Thank you so much,arrow_forwardGiven solution for General accounting question not use aiarrow_forwardKindly help me with this General accounting questions not use chart gpt please fast given solutionarrow_forward
- Please given correct answer for General accounting question I need step by step explanationarrow_forwardQuiksilver Company sold 4,480 units in October at a price of $63 per unit. The variable cost is $51 per unit. Calculate the total contribution margin. A. $62,060 B. $73,080 C. $56,000 D. $99,750 E. $ 53,760 helparrow_forwardI want to this question answer for General accounting question not need ai solutionarrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education





