Homework Answers
|
TEMPO COMPANY |
|||||
|
Flexible Budget |
|||||
|
For the quarter ended March 31 2017 |
|||||
|
Flexible budget |
Flexible budget at |
||||
|
Variable Amount per Unit |
Total Fixed cost |
12000 Units |
14000 Units |
16000 Units |
|
|
Sales |
$ 208.00 |
$ 24,96,000.00 |
$ 29,12,000.00 |
$ 33,28,000.00 |
|
|
Variable costs |
|||||
|
Direct material |
$ 23.00 |
$ 2,76,000.00 |
$ 3,22,000.00 |
$ 3,68,000.00 |
|
|
Direct Labor |
$ 43.00 |
$ 5,16,000.00 |
$ 6,02,000.00 |
$ 6,88,000.00 |
|
|
Production Supplies |
$ 28.00 |
$ 3,36,000.00 |
$ 3,92,000.00 |
$ 4,48,000.00 |
|
|
Sales commission |
$ 8.00 |
$ 96,000.00 |
$ 1,12,000.00 |
$ 1,28,000.00 |
|
|
Packaging |
$ 16.00 |
$ 1,92,000.00 |
$ 2,24,000.00 |
$ 2,56,000.00 |
|
|
Total Variable Costs |
$ 118.00 |
$ 14,16,000.00 |
$ 16,52,000.00 |
$ 18,88,000.00 |
|
|
Contribution margin |
$ 90.00 |
$ 10,80,000.00 |
$ 12,60,000.00 |
$ 14,40,000.00 |
|
|
Fixed Costs |
|||||
|
Plant manager's salary |
$ 1,22,000.00 |
$ 1,22,000.00 |
$ 1,22,000.00 |
$ 1,22,000.00 |
|
|
Advertising |
$ 1,00,000.00 |
$ 1,00,000.00 |
$ 1,00,000.00 |
$ 1,00,000.00 |
|
|
Administrative salaries |
$ 1,72,000.00 |
$ 1,72,000.00 |
$ 1,72,000.00 |
$ 1,72,000.00 |
|
|
Depreciation-Office equipment |
$ 1,42,000.00 |
$ 1,42,000.00 |
$ 1,42,000.00 |
$ 1,42,000.00 |
|
|
Insurance |
$ 1,12,000.00 |
$ 1,12,000.00 |
$ 1,12,000.00 |
$ 1,12,000.00 |
|
|
Office rent |
$ 1,22,000.00 |
$ 1,22,000.00 |
$ 1,22,000.00 |
$ 1,22,000.00 |
|
|
Total Fixed Costs |
$ 7,70,000.00 |
$ 7,70,000.00 |
$ 7,70,000.00 |
$ 7,70,000.00 |
|
|
Income From operations |
$ 3,10,000.00 |
$ 4,90,000.00 |
$ 6,70,000.00 |
||
Add Answer to:
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the following. Fixed Budget $2,996,000 $322,000 602,000 392,000 122,000 1,438,000 1,558,000 Sales (14,000 units * $214 per unit) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales commissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance office rent Income from operations 112,000 210,000 100,000 422,000 172,000 142,000 112,000 122,000 548,000 588,000 6 (1) Compute the...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar year 2017 reveals the following Sales (14,000 units) Cost of goods sold $2,814,000 Direct materials Direct labor Production supplies Plant manager salary $322,000 616,000 378,000 122,000 1,438,000 Gross profit Selling expenses 1,376,000 Sales commissions Packaging 112,000 210,000 100,000422,000 Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance Office rent 172,000 142,000 112,000 122,000 548,000 $ 406,000 Income from operations Complete the following flexible budgets for...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar year 2017 reveals the following Fixed Budget Sales (14,000 units) Cost of goods sold $2,996,000 Direct materials $336,000 602,000 364,000 Direct labor Production supplies Plant manager salary Gross profit Selling expenses 1,438,000 136,000 1,558,000 98,000 196,000 Sales commissions Packaging Advertising Administrative expenses 394,000 100,000 Administrative salaries 186,000 156,000 Depreciation-office equip Insurance 126,000 136,000 Office rent 604,000 Income from operations 560,000 Complete the following flexible...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the following. Fixed Budget Sales (14,000 units × $205 per unit) $ 2,870,000 Cost of goods sold Direct materials $ 322,000 Direct labor 602,000 Production supplies 392,000 Plant manager salary 122,000 1,438,000 Gross profit 1,432,000 Selling expenses Sales commissions 112,000 Packaging 210,000 Advertising 100,000 422,000 Administrative expenses Administrative salaries 172,000 Depreciation—office equip. 142,000 Insurance 112,000 Office rent 122,000 548,000 Income from operations $ 462,000 (1)...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar year 2017 reveals the following Fixed Budget $2,963,600 $336,609 692, 378,000 136,000 1,452,eee 1,516,00 Sales (14,000 units) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales commissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance Office rent Income from operations 98,990 210,000 100,000 488, cee 186,000 156,000 126,000 136,000 684,699 504,000 $ Complete the...
Pls help me find 1-4 Exercise 08-3 Preparing flexible budgets LO P1 Tempo Company's fixed budget (based on sales of...
Pls help me find 1-4
Exercise 08-3 Preparing flexible budgets LO P1 Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the following. Fixed Budget $2,814,000 $322,000 602,000 392,000 122,000 1,438,000 1,376,000 Sales (14,000 units * $201 per unit) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales commissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance office rent Income from operations 112,000 210,000...
Tempo Company's fixed budget (based on sales of 12,000 units) for the first quarter of calendar...
Tempo Company's fixed budget (based on sales of 12,000 units) for the first quarter of calendar year 2017 reveals the following Fixed Budget Sales (12,000 units) $2,472,000 Cost of goods sold Direct materials $288,000 Direct labor 516,000 Production supplies 312, eee Plant manager salary 88,000 1,204,000 Gross profit 1,268,000 Selling expenses Sales commissions 84,000 Packaging 192,000 Advertising 100,000 376,000 Administrative expenses Administrative salaries 138,000 Depreciation office equip. 108,000 Insurance 78,000 Office rent 88,000 Income from operations $ 482.ee cost per...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the following. Fixed Budget...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the following. Fixed Budget $ 2,996,000 $350,000 602,000 392,000 150,000 1,494,000 1,502,000 Sales (14,000 units X $214 per unit) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales commissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance Office rent Income from operations 126,000 210,000 100,000 436,000 200,000 170,000 140,000 150,000 660,000 406,000 $ (1) Compute...
Tempo Company's fixed budget (based on sales of 16,000 units) for the first quarter of calendar...
Tempo Company's fixed budget (based on sales of 16,000 units) for the first quarter of calendar year 2017 reveals the following Fixed Budget 53,424,800 $368,000 672,000 416,000 168,00 1.624,000 1,800,000 Sales (16,000 units) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales Comissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance Office rent Income from operations 128,000 240,000 100,000 468,000 218,000 188,888 158,000 168,000 1732,000 $ 600,000 Complete the following...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the following. Fixed Budget Sales (14,000 units × $211 per unit) $ 2,954,000 Cost of goods sold Direct materials $ 350,000 Direct labor 588,000 Production supplies 392,000 Plant manager salary 150,000 1,480,000 Gross profit 1,474,000 Selling expenses Sales commissions 112,000 Packaging 196,000 Advertising 100,000 408,000 Administrative expenses Administrative salaries 200,000 Depreciation—office equip. 170,000 Insurance 140,000 Office rent 150,000 660,000 Income from operations $ 406,000 (1)...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the following. Fixed Budget $2,996,000 $322,000 602,000 392,000 122,000 1,438,000 1,558,000 Sales (14,000 units * $214 per unit) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales commissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance office rent Income from operations 112,000 210,000 100,000 422,000 172,000 142,000 112,000 122,000 548,000 588,000 6 (1) Compute the...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar year 2017 reveals the following Sales (14,000 units) Cost of goods sold $2,814,000 Direct materials Direct labor Production supplies Plant manager salary $322,000 616,000 378,000 122,000 1,438,000 Gross profit Selling expenses 1,376,000 Sales commissions Packaging 112,000 210,000 100,000422,000 Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance Office rent 172,000 142,000 112,000 122,000 548,000 $ 406,000 Income from operations Complete the following flexible budgets for...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar year 2017 reveals the following Fixed Budget Sales (14,000 units) Cost of goods sold $2,996,000 Direct materials $336,000 602,000 364,000 Direct labor Production supplies Plant manager salary Gross profit Selling expenses 1,438,000 136,000 1,558,000 98,000 196,000 Sales commissions Packaging Advertising Administrative expenses 394,000 100,000 Administrative salaries 186,000 156,000 Depreciation-office equip Insurance 126,000 136,000 Office rent 604,000 Income from operations 560,000 Complete the following flexible...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter of calendar year 2017 reveals the following Fixed Budget $2,963,600 $336,609 692, 378,000 136,000 1,452,eee 1,516,00 Sales (14,000 units) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales commissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance Office rent Income from operations 98,990 210,000 100,000 488, cee 186,000 156,000 126,000 136,000 684,699 504,000 $ Complete the...
Pls help me find 1-4
Exercise 08-3 Preparing flexible budgets LO P1 Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the following. Fixed Budget $2,814,000 $322,000 602,000 392,000 122,000 1,438,000 1,376,000 Sales (14,000 units * $201 per unit) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales commissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance office rent Income from operations 112,000 210,000...
Tempo Company's fixed budget (based on sales of 12,000 units) for the first quarter of calendar year 2017 reveals the following Fixed Budget Sales (12,000 units) $2,472,000 Cost of goods sold Direct materials $288,000 Direct labor 516,000 Production supplies 312, eee Plant manager salary 88,000 1,204,000 Gross profit 1,268,000 Selling expenses Sales commissions 84,000 Packaging 192,000 Advertising 100,000 376,000 Administrative expenses Administrative salaries 138,000 Depreciation office equip. 108,000 Insurance 78,000 Office rent 88,000 Income from operations $ 482.ee cost per...
Tempo Company's fixed budget (based on sales of 14,000 units) for the first quarter reveals the following. Fixed Budget $ 2,996,000 $350,000 602,000 392,000 150,000 1,494,000 1,502,000 Sales (14,000 units X $214 per unit) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales commissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance Office rent Income from operations 126,000 210,000 100,000 436,000 200,000 170,000 140,000 150,000 660,000 406,000 $ (1) Compute...
Tempo Company's fixed budget (based on sales of 16,000 units) for the first quarter of calendar year 2017 reveals the following Fixed Budget 53,424,800 $368,000 672,000 416,000 168,00 1.624,000 1,800,000 Sales (16,000 units) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales Comissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance Office rent Income from operations 128,000 240,000 100,000 468,000 218,000 188,888 158,000 168,000 1732,000 $ 600,000 Complete the following...
Most questions answered within 3 hours.
-
Where is the error in this code sequence?
String s1 = "Hello";
String s2 = "ello";...
asked 11 months ago -
Financial data for Joel de Paris, Inc., for last year
follow:
Joel de Paris, Inc.
Balance...
asked 11 months ago -
Consider this reaction:
Al2(SO4)3 (aq)+ BaCl3
(aq) Al2Cl6 (aq)- +
3BaSO4(s) . What is the...
asked 11 months ago -
Suppose that Savneet is considering increasing her
recent random sample from 20 car rentals to 40...
asked 11 months ago -
Trucks arrive at an unloading terminal at an average rate of 120
per hour.
Trucks arrive...
asked 11 months ago -
Why are methanol and ethanol completely soluble in water while
octanol is not very little soluble....
asked 11 months ago -
A facilities manager at a university reads in a research report
that the mean amount of...
asked 11 months ago -
When the CuSO4 is rehydrated by adding water to the anhydrous
compound, is this an endothermic...
asked 11 months ago -
A ray of sunlight is passing from diamond into crown glass; the
angle of incidence is...
asked 11 months ago -
A block of mass 0.249 kg is placed on top of a light, vertical
spring of...
asked 11 months ago -
how do the kidneys compensate in the presences of acidosis
a) trigger hyperventilate
b) reserve acid...
asked 11 months ago -
Question 501 pts
The rental rate of capital to the firm increases. Which of the
following...
asked 11 months ago