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