Question

Exercise 10-7 (Part Level Submission) (Video) Appliance Possible Inc. (AP) is a manufacturer of toaster ovens. To improve control over operations, the president of AP wants to begin using a flexible budgeting system, rather than use only the current master budget. The following data are available for AP's expected costs at production levels of 80,000, 91,000, and 102,000 units. Variable costs Manufacturing Administrative Selling Fixed costs Manufacturing Administrative $7 per unit $3 per unit $2 per unit $130,000 $76,000 Prepare a flexible budget for each of the possible production levels: 80,000, 91,000, and 102,000 units. (List variable costs before Ixed costs.) APPLIANCE POSSIBLE INC. Flexible Production Cost Budget

Answer 1

Solution:

Appliance Possible Inc.
Flexible Production cost budget
Flexible Budget:
Production level (In units)	80000	91000	102000
Variable costs:
Manufacturing	$560,000.00	$637,000.00	$714,000.00
Administrative	$240,000.00	$273,000.00	$306,000.00
Selling	$160,000.00	$182,000.00	$204,000.00
Total Variable costs	$960,000.00	$1,092,000.00	$1,224,000.00
Fixed costs:
Manufacturing	$130,000.00	$130,000.00	$130,000.00
Administrative	$76,000.00	$76,000.00	$76,000.00
Total Fixed costs	$206,000.00	$206,000.00	$206,000.00
Total Costs	$1,166,000.00	$1,298,000.00	$1,430,000.00