In: Accounting
Tempo Company's fixed budget (based on sales of 10,000 units) for the first quarter reveals the following. Fixed Budget Sales (10,000 units × $204 per unit) $ 2,040,000 Cost of goods sold Direct materials $ 230,000 Direct labor 430,000 Production supplies 270,000 Plant manager salary 30,000 960,000 Gross profit 1,080,000 Selling expenses Sales commissions 80,000 Packaging 140,000 Advertising 100,000 320,000 Administrative expenses Administrative salaries 80,000 Depreciation—office equip. 50,000 Insurance 20,000 Office rent 30,000 180,000 Income from operations $ 580,000 (1) Compute the total variable cost per unit. (2) Compute the total fixed costs. (3) Compute the income from operations for sales volume of 8,000 units. (4) Compute the income from operations for sales volume of 12,000 units.
Fixed Budget | ||||||||
Sales (10,000 units × $204 per unit) | $ | 2,040,000 | ||||||
Cost of goods sold | ||||||||
Direct materials | $ | 230,000 | ||||||
Direct labor | 430,000 | |||||||
Production supplies | 270,000 | |||||||
Plant manager salary | 30,000 | 960,000 | ||||||
Gross profit | 1,080,000 | |||||||
Selling expenses | ||||||||
Sales commissions | 80,000 | |||||||
Packaging | 140,000 | |||||||
Advertising | 100,000 | 320,000 | ||||||
Administrative expenses | ||||||||
Administrative salaries | 80,000 | |||||||
Depreciation—office equip. | 50,000 | |||||||
Insurance | 20,000 | |||||||
Office rent | 30,000 | 180,000 | ||||||
Income from operations | $ | 580,000 | ||||||