b) Dub's Records Stuff estimates its sales for the upcoming period and prepared the following budget:...

b) Dub's Records Stuff estimates its sales for the upcoming period and prepared the following budget:

Units	25,000
Sales	$20
Less variable costs:
Manufacturing costs	$3
Selling and administrative costs	$2
Contribution margin	$15
Less fixed costs:
Manufacturing costs	$14,000
Selling and administrative costs	$12,000
Net income	TBD

Assuming the manager produced 190K in sales, 110K of total variable costs and 14K for total fixed costs for 15,000 units. Of these variable costs, 40K related to selling and administrative costs. Comment if these are favourable or unfavourable. Make sure to use full dollar impacts so it is clear to management the magnitude of any variances. Comment on if the manager has had a successful year.

1) The flex budget method (Give full values vs. per unit)
2) The static budget method (Give full budget vs. per unit)

Expert Solution

ekkarill92 answered 2 years ago

Orcutt Corporation prepared a budget last period that called for sales of 9,000 units at a...

Orcutt Corporation prepared a budget last period that called for sales of 9,000 units at a price of $12 each. The costs were estimated to be $5 variable per unit and $27,000 fixed. During the period, actual production and actual sales were 9,200 units. The actual selling price was $12.15 per unit. Variable costs were $5.90 per unit. Actual fixed costs were $27,000. 1. Flexible-budget Ol variance 2. Static-budget Ol variance 3. Sales volume Ol variance 4. Static-budget sales variance...

Mantle Corp. prepared a budget last period that called for sales of 20,000 units at a...

Mantle Corp. prepared a budget last period that called for sales of 20,000 units at a price of $20 each. The costs per unit were estimated to amount to $10 variable and $4 fixed. During the period, production was exactly equal to actual sales of 24,000 units. The selling price was $19.00 per unit. Variable costs were $12 per unit. Fixed costs actually incurred were $95,000. a) Prepare a report to show the difference between the actual contribution margin per...

Rogers Corporation prepared a budget last period that called for sales of 20,000 units at a...

Rogers Corporation prepared a budget last period that called for sales of 20,000 units at a price of $30 each. The production costs per unit were estimated to amount to $14.00 variable and $6.00 fixed. All selling and administrative costs were fixed at $50,000. During the period, production was 22,000 units. The actual selling price was $33.00 per unit. Actual variable costs were $16.00 per unit and actual fixed production costs totaled $66,000. Selling and administrative costs were 10% higher...

Which of the following is TRUE regarding the master budget? A. The sales budget is prepared...

Which of the following is TRUE regarding the master budget? A. The sales budget is prepared after the production budget. B. The budgeting process starts with the cash budget. C. The direct materials budget is prepared before the production budget. D. Budgeted balance sheet is prepared after the budgeted income statement.

In preparing an operating budget, the sales budget is prepared first. Which of the following is...

In preparing an operating budget, the sales budget is prepared first. Which of the following is prepared next?

Forecast Sales Volume and Sales Budget Guardian Framing Inc. prepared the following sales budget for 2016:...

Forecast Sales Volume and Sales Budget Guardian Framing Inc. prepared the following sales budget for 2016: Guardian Framing Inc. Sales Budget For the Year Ending December 31, 2016 Product and Area Unit Sales Volume Unit Selling Price Total Sales 8" × 10" Frame: East 18,800 $23 $432,400 Central 4,900 23 112,700 West 4,500 23 103,500 Total 28,200 $648,600 12" × 16" Frame: East 12,500 $24 $300,000 Central 2,900 24 69,600 West 1,900 24 45,600 Total 17,300 $415,200 Total revenue from...

Forecast Sales Volume and Sales Budget Raphael Frame Company prepared the following sales budget for 2016:...

Forecast Sales Volume and Sales Budget Raphael Frame Company prepared the following sales budget for 2016: Raphael Frame Company Sales Budget For the Year Ending December 31, 2016 Product and Area Unit Sales Volume Unit Selling Price Total Sales 8" × 10" Frame: East 8,500 $16 $136,000 Central 6,200 16 99,200 West 12,600 16 201,600 Total 27,300 $436,800 12" × 16" Frame: East 3,800 $30 $114,000 Central 3,000 30 90,000 West 5,400 30 162,000 Total 12,200 $366,000 Total revenue from...

The MendezCompany has prepared a sales budget of 42,000 finished units for a? 3-month period. The...

The MendezCompany has prepared a sales budget of 42,000 finished units for a? 3-month period. The company has an inventory of 14,000 units of finished goods on hand at December 31 and has a target finished goods inventory of 18,000 units at the end of the succeeding quarter. It takes 4 gallons of direct materials to make one unit of finished product. The company has an inventory of 60,000 gallons of direct materials at December 31 and has a target...

Guardian Framing Inc. prepared the following sales budget for 2016: Guardian Framing Inc. Sales Budget For...

Guardian Framing Inc. prepared the following sales budget for 2016: Guardian Framing Inc. Sales Budget For the Year Ending December 31, 2016 Product and Area Unit Sales Volume Unit Selling Price Total Sales 8" × 10" Frame: East 18,800 $23 $432,400 Central 4,900 23 112,700 West 4,500 23 103,500 Total 28,200 $648,600 12" × 16" Frame: East 12,500 $24 $300,000 Central 2,900 24 69,600 West 1,900 24 45,600 Total 17,300 $415,200 Total revenue from sales $1,063,800 At the end of...

Valley Trails is preparing the Cash Budget for the upcoming period, and is concerned about their...

Valley Trails is preparing the Cash Budget for the upcoming period, and is concerned about their ability to meet their financial obligations in the short term. Following is information relating to Valley’s financial performance: Beginning-of-period balances: Accounts Receivable: $54,000 Accounts Payable: $27,000 Accumulated Factory Depreciation: $288,000 Cash: $13,500 Estimates for end-of-period balances: Accounts Receivable: $67,500 Accounts Payable: $18,000 Accumulated Factory Depreciation: $296,000 Budgeted activity levels for the period: Sales: $250,000 Purchases of Direct Materials: $44,800 Direct Labor Wages: $75,000 Manufacturing...

Question