In: Accounting
A company's flexible budget for 5,732 units of production showed sales $112,768; variable costs $42,130; and fixed costs $22,109. The flexible budget operating income expected if the company produces and sells 4,249 units is: Answer to nearest whole dollar without any commas, decimal points, or words (e.g. 1000 not 1,000.00 or increase 1000). Enter a negative number as -10 not (10).
Flexible budget at |
||||
5732 units |
4249 units |
|||
Per Unit |
Total |
|||
Sales |
$ 19.67 |
$ 112,768 |
$ 83,592 |
|
Variable cost |
$ 7.35 |
$ 42,130 |
$ 31,230 |
|
Contribution margin |
$ 12.32 |
$ 70,638 |
$ 52,362 |
|
Fixed Cost |
$ 22,109 |
$ 22,109 |
||
Operating Profit |
$ 48,529 |
$ 30,253 |
Net operating income at 4249 units sale =$ 30253
Alternative solution
Flexible budget at |
||||
5732 units |
4249 units |
|||
Per Unit |
Total |
|||
Sales |
$ 19.67 |
$ 112,768 |
$ 83,578 |
|
Variable cost |
$ 7.35 |
$ 42,130 |
$ 31,230 |
|
Contribution margin |
$ 12.32 |
$ 70,638 |
$ 52,348 |
|
Fixed Cost |
$ 22,109 |
$ 22,109 |
||
Operating Profit |
$ 48,529 |
$ 30,239 |
Net operating income at 4249 units sale =$30239