Kirkland Company combines its operating expenses for budget
purposes in a selling and administrative expense budget. For the
first 6 months of 2020, the following data are available.
1. | Sales: 20,400 units quarter 1; 22,700 units quarter 2. | |
2. | Variable costs per dollar of sales: sales commissions 5%, delivery expense 2%, and advertising 3%. | |
3. | Fixed costs per quarter: sales salaries $10,000, office salaries $6,360, depreciation $4,650, insurance $1,900, utilities $830, and repairs expense $640. | |
4. | Unit selling price: $22. |
Prepare a selling and administrative expense budget by quarters for
the first 6 months of 2020. (List variable expenses
before fixed expense.)
KIRKLAND COMPANY |
|||||
Quarter |
|||||
1 |
2 |
Six Months |
|||
InsuranceTotal FixedTotal VariableAdvertisingTotal Selling and Administrative ExpensesRepairs ExpenseFixed ExpensesSales CommissionsUtilitiesBudgeted Sales in UnitsSales SalariesDelivery ExpenseVariable ExpensesOffice SalariesDepreciation |
|||||
Total Selling and Administrative ExpensesAdvertisingDelivery ExpenseFixed ExpensesDepreciationVariable ExpensesRepairs ExpenseInsuranceOffice SalariesSales CommissionsTotal VariableUtilitiesSales SalariesBudgeted Sales in UnitsTotal Fixed |
|||||
Budgeted Sales in UnitsSales CommissionsTotal Selling and Administrative ExpensesInsuranceUtilitiesTotal VariableVariable ExpensesDepreciationDelivery ExpenseFixed ExpensesOffice SalariesSales SalariesTotal FixedAdvertisingRepairs Expense |
$ |
$ |
$ |
||
Budgeted Sales in UnitsDepreciationSales CommissionsAdvertisingTotal Selling and Administrative ExpensesFixed ExpensesOffice SalariesRepairs ExpenseInsuranceDelivery ExpenseSales SalariesUtilitiesTotal VariableTotal FixedVariable Expenses |
|||||
Budgeted Sales in UnitsTotal Selling and Administrative ExpensesOffice SalariesDepreciationTotal FixedUtilitiesFixed ExpensesAdvertisingDelivery ExpenseRepairs ExpenseSales SalariesInsuranceTotal VariableSales CommissionsVariable Expenses |
|||||
Total FixedOffice SalariesTotal Selling and Administrative ExpensesAdvertisingInsuranceFixed ExpensesSales CommissionsVariable ExpensesRepairs ExpenseSales SalariesBudgeted Sales in UnitsUtilitiesTotal VariableDelivery ExpenseDepreciation |
|||||
Sales SalariesDepreciationVariable ExpensesTotal VariableFixed ExpensesRepairs ExpenseUtilitiesTotal FixedAdvertisingInsuranceBudgeted Sales in UnitsDelivery ExpenseSales CommissionsOffice SalariesTotal Selling and Administrative Expenses |
|||||
AdvertisingUtilitiesVariable ExpensesInsuranceDelivery ExpenseTotal FixedSales CommissionsBudgeted Sales in UnitsDepreciationTotal Selling and Administrative ExpensesFixed ExpensesRepairs ExpenseTotal VariableOffice SalariesSales Salaries |
|||||
Office SalariesTotal FixedSales CommissionsRepairs ExpenseUtilitiesInsuranceAdvertisingTotal VariableSales SalariesDelivery ExpenseVariable ExpensesTotal Selling and Administrative ExpensesFixed ExpensesBudgeted Sales in UnitsDepreciation |
|||||
Fixed ExpensesTotal VariableOffice SalariesTotal Selling and Administrative ExpensesSales CommissionsDelivery ExpenseSales SalariesUtilitiesDepreciationRepairs ExpenseVariable ExpensesInsuranceAdvertisingTotal FixedBudgeted Sales in Units |
|||||
Office SalariesTotal VariableDelivery ExpenseVariable ExpensesBudgeted Sales in UnitsInsuranceSales SalariesFixed ExpensesUtilitiesSales CommissionsAdvertisingRepairs ExpenseTotal Selling and Administrative ExpensesDepreciationTotal Fixed |
|||||
Fixed ExpensesBudgeted Sales in UnitsDelivery ExpenseSales CommissionsAdvertisingOffice SalariesUtilitiesSales SalariesTotal VariableTotal FixedDepreciationRepairs ExpenseTotal Selling and Administrative ExpensesInsuranceVariable Expenses |
|||||
AdvertisingOffice SalariesBudgeted Sales in UnitsDepreciationTotal FixedFixed ExpensesRepairs ExpenseDelivery ExpenseInsuranceSales SalariesUtilitiesVariable ExpensesTotal Selling and Administrative ExpensesSales CommissionsTotal Variable |
|||||
Budgeted Sales in UnitsDelivery ExpenseTotal VariableFixed ExpensesAdvertisingSales SalariesTotal FixedVariable ExpensesTotal Selling and Administrative ExpensesRepairs ExpenseSales CommissionsDepreciationUtilitiesOffice SalariesInsurance |
|||||
Total VariableInsuranceVariable ExpensesTotal FixedTotal Selling and Administrative ExpensesOffice SalariesUtilitiesRepairs ExpenseFixed ExpensesDepreciationSales CommissionsSales SalariesAdvertisingBudgeted Sales in UnitsDelivery Expense |
$ |
$ |
$ |
Get Answers For Free
Most questions answered within 1 hours.