In: Accounting
MOCKTOE INC. | ||||
Flexible Budget | ||||
Cost Formula (per toaster) | Activity (toasters) | |||
110000 | 120000 | 130000 | ||
Variable costs: | ||||
Total variable costs | $0.00 | $0 | $0 | $0 |
Fixed costs: | ||||
Total fixed costs | $0 | $0 | $0 | |
Total costs | $0 | $0 | $0 |
ToasToe Inc. (TI) is a manufacturer of heating elements for toaster overs. To improve control over operations, the president wants to install a flexible budgeting system, rather than the single master budget being used at present. The following data are available for expected costs for production. The relevant range of production levels for fixed overhrad costs is 80,000 to 180,000 units: |
Variable costs: | |||
Manufacturing | $ | 8.50/unit | |
Administrative | $ | 5.50/unit | |
Selling | $ | 3.50/unit | |
Fixed costs: | |||
Manufacturing | $ | 170,000 | |
Administrative | $ | 105,000 | |
Required: |
Prepare a flexible budget for each of the three possible sales levels: 110,000, 120,000, and 130,000 units. Each toaster oven is expected to sell for $20.00. |
Flexible budget is based on actual level of activity however the standard rate used is as budgeted while preparing static budget