
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
Financial & Managerial Accounting: Information for Decisions w Access Card, 5th edition, ACC 211 & 212, Northern Virginia Community College
- Sweet Solutions reports net income of $375,000, sales of $6,250,000, and average assets of $850,000. What is the profit margin?arrow_forwardKimberly resides in Jamaica and applied the following rules to losses carried forward in her business. Which rule was incorrectly applied? A.The deduction allowed for prior year losses (PYL) is 50 percent of the net income for the respective year. B.Prior year losses which are not utilized in the current year cannot be applied against net income of subsequent years C.Net income is the total income less all exemptions and allowable deductions excluding the specific losses. D.There is no cap on the number of years for which losses may be carried forward.arrow_forwardPlease explain the solution to this financial accounting problem with accurate explanations.arrow_forward
- What is the rate of return for an investor who pays $963.88 for a three-year bond with an 8.2% coupon paid annually and a face value of $1,000 and sells the bond one year later for $1,016.667?arrow_forwardI need help solving this general accounting question with the proper methodology.arrow_forwardThe canon of _________ advocates that a tax has to be contrived as a mechanism that takes as little as possible out of the pockets of the people and to pay as little as possible over and above what it brings into the public treasury of the state. A.Convenience B.Certainty C.Equity D.Economyarrow_forward
- Please provide the accurate answer to this general accounting problem using valid techniques.arrow_forwardAll of the following are applicable in determining corporate domicile when claiming diversity jurisdiction except: A.the place where high level officials meet for activities B.the place where the coordination of corporate strategy and daily activities are carried out C.the place where cardinal activities of business are carried out D.the place where the corporation makes most of its profitsarrow_forwardCalculate the net profitarrow_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





