Question

The results for July for Brahms & Sons follow:    Actual (based on actual sales of...

The results for July for Brahms & Sons follow:

  

Actual (based on actual sales of 61,600 units) Master Budget (based on budgeted sales of 56,000 units)
Sales revenues $ 448,000 $ 460,000
Less
Variable costs
Direct material 56,700 46,000
Direct labor 50,600 60,000
Variable overhead 59,250 60,000
Marketing 18,450 18,000
Administration 17,000 18,000
Total variable costs $ 202,000 $ 202,000
Contribution margin $ 246,000 $ 258,000
Less
Fixed costs
Manufacturing 103,200 100,800
Marketing 25,100 22,400
Administration 79,700 $ 78,400
Total fixed costs $ 208,000 $ 201,600
Operating profits $ 38,000 $ 56,400

  

Required:

Prepare a flexible budget for Brahms & Sons for July. (Do not round intermediate calculations.)

BRAHMS & SONS
Flexible Budget
Sales revenue
Variable costs:
Manufacturing costs
Direct material
Direct labor
Variable overhead
Marketing
Administration
Total variable costs $0
Contribution margin $0
Fixed costs:
Manufacturing
Marketing
Administration
Total fixed costs $0
Operating profits $0

Homework Answers

Answer #1

Solution:

Brahms & Sons
Flexible Budget
For the month of July
Particulars Amount
Sales revenue $506,000.00
Variable costs:
Manufactuirng costs:
Direct material $50,600.00
direct labor $66,000.00
Variable overhead $66,000.00
Marketing $19,800.00
Administration $19,800.00
Total variable costs $222,200.00
Contribution margin $283,800.00
Fixed costs:
Manufacturing $100,800.00
Marketing $22,400.00
Administration $78,400.00
Total fixed costs $201,600.00
Net operating income $82,200.00
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
The results for July for Brahms & Sons follow:   Actual (based on actual sales of 76,000...
The results for July for Brahms & Sons follow:   Actual (based on actual sales of 76,000 units) Master Budget (based on budgeted sales 74,000 units) Sales revenue $ 560,000 $ 629,000 Less Variable costs Direct material 76,000 62,900 Direct labor 87,000 111,000 Variable overhead 94,000 111,000 Marketing 17,800 18,500 Administrative 14,700 18,500 Total variable costs $ 289,500 $ 321,900 Contribution margin $ 270,500 $ 307,100 Less Fixed costs Manufacturing 121,500 116,000 Marketing 26,600 18,500 Administrative 90,000 88,000 Total fixed costs...
Odessa, Inc., reports the following information concerning operations for the most recent month:    Actual (based...
Odessa, Inc., reports the following information concerning operations for the most recent month:    Actual (based on actual of 585 units) Master Budget (based on budgeted 650 units) Sales revenue $ 102,870 $ 110,500 Less Manufacturing costs Direct labor 14,172 14,950 Materials 13,650 15,600 Variable overhead 9,930 11,700 Marketing 5,495 6,175 Administrative 5,200 5,200 Total variable costs $ 48,447 $ 53,625 Contribution margin $ 54,423 $ 56,875 Fixed costs Manufacturing 5,070 5,200 Marketing 10,788 10,400 Administrative 10,356 10,400 Total fixed...
ames Manufacturing had the following information available for July: Actual Results Flexible Budget Variance Flexible Budget...
ames Manufacturing had the following information available for July: Actual Results Flexible Budget Variance Flexible Budget Sales Activity Variance Master Budget Units 12,000 ? 3,000 U ? Sales revenue ? $ 16,800 F ? ? ? Less: Variable manufacturing costs $ 88,500 $ 92,000 ? $ 111,000 Variable marketing and administrative ? $ 5,500 U ? $ 6,200 F $ 33,000 Contribution margin $ 52,000 ? ? $ 6,300 U ? What was James’s master budget contribution margin?
Hyson Inc. manufactures and sells produces. The master budget and the actual results for July are...
Hyson Inc. manufactures and sells produces. The master budget and the actual results for July are as follows: Actual July Sales Master Budget Un it sales 12,000 10,000 Sales $132,000 $100,000 Variable costs $70,800 $60,000 Contribution margin $61,200 $40,000 Fixed costs $30,000 $25,000 Operating income $31,200 $15,000 If flexible budgeting is used, how much is contribution margin per unit based on actual sales of 12,000 units? (A) $4.00 (B) $5.10 (C) $4.55 (D) None of the above How much is...
The following information is available for the Gabriel Products Company for the month of July:   Static...
The following information is available for the Gabriel Products Company for the month of July:   Static Budget     Actual Units 5,000                          5,100 Sales revenue $60,000                       $58,650 Variable manufacturing costs $15,000                       $16,320 Fixed manufacturing costs $18,000                       $17,000 Variable marketing and administrative expense $10,000 $10,500 Fixed marketing and administrative expense $12,000                       $11,000 The total static-budget variance for operating income for the month of July would be
Blossom, Inc. prepared the following master budget items for July:       Production and sales 28,000 units...
Blossom, Inc. prepared the following master budget items for July:       Production and sales 28,000 units   Variable manufacturing costs:      Direct materials $ 28,000      Direct labor $ 61,000      Variable manufacturing overhead $ 42,000   Fixed manufacturing costs $ 130,000   Total manufacturing costs $ 261,600     During July, Blossom actually sold 34,000 units. Prepare a flexible budget for Blossom based on actual sales. (Do not round your intermediate calculations.) Production and Sales UNITS Variable manufacturing costs Direct materials Direct labor Variable manufacturing overhead...
The following information is available for the Gabriel Products Company for the month of July:   Static...
The following information is available for the Gabriel Products Company for the month of July:   Static Budget     Actual Units                                                                   5,000                          5,100 Sales revenue                                                   $60,000                       $58,650 Variable manufacturing costs                          $15,000                       $16,320 Fixed manufacturing costs                               $18,000                       $17,000 Variable marketing and administrative expense $10,000 $10,500 Fixed marketing and administrative expense   $12,000                       $11,000 The total sales-volume for operating income for the month of July would be
Osage, Inc., manufactures and sells lamps. The company produces only when it receives orders and, therefore,...
Osage, Inc., manufactures and sells lamps. The company produces only when it receives orders and, therefore, has no inventories. The following information is available for the current month: Actual (based on actual orders for 450,000 units) Master Budget (based on budgeted orders for 480,000 units) Sales revenue $ 4,970,000 $ 4,800,000 Less Variable costs Materials 1,536,000 1,536,000 Direct labor 226,000 288,000 Variable overhead 627,900 576,000 Variable marketing and administrative 444,000 456,000 Total variable costs $ 2,833,900 $ 2,856,000 Contribution margin...
A company’s flexible budget for 25,000 units of production showed sales, $82,500; variable costs, $25,000; and...
A company’s flexible budget for 25,000 units of production showed sales, $82,500; variable costs, $25,000; and fixed costs, $20,000. The contribution margin expected if the company produces and sells 20,000 units is: Multiple Choice $82,500. $102,500. $46,000. $20,000. $25,000. The budgeted income statement presented below is for Burkett Corporation for the coming fiscal year. If Burkett Corporation is able to achieve the budgeted level of sales, its margin of safety in dollars would be (Do not round intermediate calculations.): Sales...
Question 2 : Sharqiya Company estimates sales of 15,000 units for the upcoming period. At this...
Question 2 : Sharqiya Company estimates sales of 15,000 units for the upcoming period. At this sales volume its budgeted income is as follows:     Per Unit      Total Sales   $   60         $   900,000      Less variable costs:                        Manufacturing costs      30            450,000      Selling and administrative costs      10            150,000      Contribution margin   $   20         $   300,000      Less fixed costs:     ...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT