Margie’s Creations manufactures ceramic figurines. In planning for the coming year, the budget committee is considering three different sales targets: 5,400 figurines, 6,500 figurines, and 7,600figurines. Figurines sell for $43 each. The standard cost information for one figurine is as follows:
| Direct materials | $6 | |
| Direct labor | $9 | |
| Variable overhead | $4 | |
| Variable operating costs | $2 | |
| Annual expected fixed overhead cost | $3,670 | |
| Annual expected fixed operating costs | $41,400 |
Prepare a flexible budget for the three sales levels under
consideration.
| 5,400 Units | 6,500 Units | 7,600 Units |
| 5,400 units | 6,500 units | 7,600 units | |
| Revenue @$43 each | $232,200 | $279,500 | $326,800 |
| Variable | |||
| Manufacturing cost @$19 | 102,600 | 123,500 | 144,400 |
| Operating cost @$2 each | 10,800 | 13,000 | 15,200 |
| Gross profit | $118,800 | $143,000 | $167,200 |
| Fixed | |||
| Overhead cost | 3,670 | 3,670 | 3,670 |
| Operating cost | 41,400 | 41,400 | 41,400 |
| Net income | $73,730 | $97,930 | $122,130 |
Margie’s Creations manufactures ceramic figurines. In planning for the coming year, the budget committee is considering...
Exercise 6-4 Crane manufactures aluminum canoes. In planning for the coming year, CFO Alexis King is considering three different sales targets: 2,640 canoes, 3,010 canoes, and 3,600 canoes. Canoes sell for $970 each. The standard variable cost information for a canoe is as follows. $285 111 Direct materials Direct labor Variable overhead Utilities Indirect material Indirect labor Total 35 30 60 $521 Annual fixed overhead cost is expected to be: Maintenance $ 20,700 Depreciation 41,700 Insurance 28,000 Rent 31,810 Total...
Exercise 6-5 Sunland manufactures aluminum canoes. In planning for the coming year, CFO Alexis King is considering three different sales targets: 2,500 canoes, 3,000 canoes, and 3,500 canoes. Canoes sell for $806 each. The standard variable cost information for a canoe is as follows. Direct materials Direct labor Variable overhead $304 198 Utilities 35 Indirect material 30 Indirect labor 60 Total $627 Annual fixed overhead cost is expected to be: Maintenance $ 18,260 Depreciation 38,700 Insurance 26,600 Rent 29,980 Total...
Exercise 6-5 Bonita manufactures aluminum canoes. In planning for the coming year, CFO Alexis King is considering three different sales targets: 2,500 cances, 3,000 canoes, and 3,500 cances. Canoes sell for $809 each. The standard variable cost information for a canoe is as follows. $338 155 Direct materials Direct labor Variable overhead Utilities Indirect material Indirect labor Tots 35 30 60 wy 5518 Annual fixed overhead cost is expected to be Maintenance Depreciation Insurance Rent Total $ 18,510 39,800 25,870...
Multiple-Product Breakeven Parker Pottery produces a line of vases and a line of ceramic figurines. Each line uses the same equipment and labor; hence, there are no traceable fixed costs. Common fixed cost equals $30,000. Parker's accountant has begun to assess the profitability of the two lines and has gathered the following data for last year: Vases Figurines Price $40 $70 Variable cost 30 42 Contribution margin $10 $28 Number of units 1,000 500 Required: 1. Compute the number of...
Multiple-Product Breakeven Parker Pottery produces a line of vases and a line of ceramic figurines. Each line uses the same equipment and labor; hence, there are no traceable fixed costs. Common fixed cost equals $33,600. Parker's accountant has begun to assess the profitability of the two lines and has gathered the following data for last year: Vases Figurines Price $40 $70 Variable cost 30 42 Contribution margin $10 $28 Number of units 1,000 500 Required: If required, round your final...
Parker Pottery produces a line of vases and a line of ceramic figurines. Each line uses the same equipment and labor; hence, there are no traceable fixed costs. Common fixed cost equals $33,600. Parker's accountant has begun to assess the profitability of the two lines and has gathered the following data for last year: Vases Figurines Price $40 Variable cost Contribution margin Number of units 1,000 Required: If required, round your final answers to nearest whole value. 1. Compute the...
CALCULATOR PRINTER VERSION BACK NEXT Exercise 6-5 Bonita manufactures aluminum canoes. In planning for the coming year, CFO Alexis King is considering three different sales targets: 2.500 canoes, 3,000 canoes, and 3.500 cances Canoessel for $809 each. The standard variable cost information for a canoe as follows $338 Direct materials Direct labor Variable overhead 155 Indirect material Indirect labor 35 30 60 $618 Annual wed overhead costs expected to be Maintenance $18.610 Depreciation 39,800 Insurance 25.870 29,290 $113570 Alexis King...
ACC 203-Budgetary Planning Project Fall 2019 DIB corporation’s managerial accountants and the budget committee is meeting in November to prepare the 2019 budget. Your task, as a member of the budget committee, is to prepare the 2019 budget given the following data: Sales: The company expects to sell 40% more units in 2019 than in each quarter of 2018. During 2018, sales were Q1: 40,000; Q2: 30,000; Q3: 60,000 and Q4: 50,000 units. The selling price per unit is expected...
UPMC Hospital at Robinson Township prepared its 2020 planning budget (static budget) by months and was approved in December 2019. The budget was prepared based on the expected patient-visits for each month. The hospital's static budget for April 2020 is as follow: Budgeted number of patient-visits 7,600 Budgeted variable overhead costs: Supplies (@$4.70 per patient-visit)……………. $ 35,720 Laundry (@$7.80 per patient-visit)……………. 59,280 Total variable overhead cost……………….. 95,000 Budgeted fixed overhead costs: Wages and salaries…………………………… 156,000 Occupancy costs……………………………… 227,726 Total fixed...
EcoSacks manufactures cloth shopping bags. The controller is
preparing a budget for the coming year and asks for your
assistance. The following costs and other data apply to bag
production:
You learn that equipment costs and building occupancy are fixed
and are based on a normal production of 630,000 units per year.
Other overhead costs are variable. Plant capacity is sufficient to
produce 810,000 units per year.
Labor costs per hour are not expected to change during the year.
However,...