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
![Check Mark](/static/check-mark.png)
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 8 Solutions
Managerial Accounting
- What is the gross profit?arrow_forwardKelvin enterprises has the following reported amountsarrow_forwardDepartment A had 15,000 units in work in process that were 60% completed as to labor and overhead at the beginning of the period; 45,600 units of direct materials were added during the period; 42,500 units were completed during the period, and 11,000 units were 80% completed as to labor and overhead at the end of the period. All materials are added at the beginning of the process. The first-in, first-out method is used to cost inventories. The number of equivalent units of production for conversion costs for the period was ____ Units. Need 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
![Text book image](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)