![Managerial Accounting + Connect Access Card](https://www.bartleby.com/isbn_cover_images/9781260581263/9781260581263_smallCoverImage.jpg)
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 + Connect Access Card
- QS 15-18 (Algo) Computing and recording over- or underapplied overhead LO P4 A company applies overhead at a rate of 170% of direct labor cost. Actual overhead cost for the current period is $1,081,900, and direct labor cost is $627,000. 1. Compute the under- or overapplied overhead. 2. Prepare the journal entry to close over- or underapplied overhead to Cost of Goods Sold. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Compute the under- or overapplied overhead.arrow_forwardQuestion 6 During 2019, Bitsincoins Corporation had EBIT of $100,000, a change in net fixed assets of $400,000, an increase in net current assets of $100,000, an increase in spontaneous current liabilities of $400,000, a depreciation expense of $50,000, and a tax rate of 30%. Based on this information, what is Bitsincoin's free cash flow? (3 marks)arrow_forwardQuestion 4 Waterfront Inc. wishes to borrow on a short-term basis without reducing its current ratio below 1.25. At present its current assets and current liabilities are $1,600 and $1,000 respectively. How much can Waterfront Inc. borrow? (5 marks)arrow_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)