The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 409 Weeks Ago, 1 Day Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
Prepare Flexible Budget
Data-2-Go manufactures and sells flash drives. The company produces only when it receives orders and, therefore, has no inventories. The following information is available for the current month:
|
 |
Actual (based on actual of 750,000 units) |
Master Budget (based on budgeted 800,000 units) |
|
 |
||
|
 |
||
|
Sales revenue |
$6,210,000 |
$6,000,000 |
|
Less |
 |
 |
|
Variable costs |
 |
 |
|
Blank flash drives |
1,800,000 |
1,800,000 |
|
Direct labor |
345,000 |
420,000 |
|
Variable overhead |
843,000 |
780,000 |
|
Variable marketing and administrative |
585,000 |
600,000 |
|
Total variable costs |
$3,573,000 |
$3,600,000 |
|
Contribution margin |
$2,637,000 |
$2,400,000 |
|
Less |
 |
 |
|
Fixed costs |
 |
 |
|
Manufacturing overhead |
1,236,000 |
1,200,000 |
|
Marketing |
360,000 |
360,000 |
|
Administrative |
255,000 |
225,000 |
|
Total fixed costs |
$1,851,000 |
$1,785,000 |
|
Operating profits |
$ 786,000 |
$ 615,000 |
Required
Prepare a flexible budget for Data-2-Go.
Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------.Pl-----------eas-----------e p-----------ing----------- me----------- on-----------cha-----------t I----------- am----------- on-----------lin-----------e o-----------r i-----------nbo-----------x m-----------e a----------- me-----------ssa-----------ge -----------I w-----------ill----------- be-----------