Activity-Based Budget Olympus, Inc., manufactures three models of mattresses: the Sleepeze, the Plushette, and the Ultima. Forecast sales for next year are 14,820 for the Sleepeze, 11,860 for the Plushette, and 4,880 for the Ultima. Gene Dixon, vice president of sales, has provided the following information: a. Salaries for his office (including himself at $64,250, a marketing research assistant at $38,100, and an administrative assistant at $26,900) are budgeted for $129,250 next year. b. Depreciation on the offices and equipment is $17,700 per year. c. Office supplies and other expenses total $22,000 per year. d. Advertising has been steady at $22,650 per year. However, the Ultima is a new product and will require extensive advertising to educate consumers on the unique features of this high-end mattress. Gene believes the company should spend 20 percent of first-year Ultima sales for a print and television campaign. e. Commissions on the Sleepeze and Plushette lines are 3 percent of sales. These commissions are paid to independent jobbers who sell the mattresses to retail stores. f. Last year, shipping for the Sleepeze and Plushette lines averaged $45 per unit sold. Gene expects the Ultima line to ship for $75 per unit sold since this model features a larger mattress. Suppose that Gene is considering three sales scenarios as follows: Pessimistic Expected Optimistic Sleepeze Plushette Ultima Price Quantity Price Quantity Price Quantity $188 12,520 $208 14,820 $208 18,450 305 10,390 364 11,860 374 14,510 880 2,020 1,010 4,880 1,220 4,880 Suppose Gene determines that next year's Sales Division activities include the following: Research-researching current and future conditions in the industry Shipping-arranging for shipping of mattresses and handling calls from purchasing agents at retail stores to trace shipments and correct errors Jobbers-coordinating the efforts of the independent jobbers who sell the mattresses Basic ads-placing print and television ads for the Sleepeze and Plushette lines tima.ads-choosing and working with the advertising agency.on the ultima account Check My Work Previous Next > Ultima ads-choosing and working with the advertising agency on the Ultima account Office management-operating the Sales Division office The percentage of time spent by each employee of the Sales Division on each of the above activities is given in the following table: Administrative Research Gene Assistant Assistant Research Shipping 70% 30% 15% Jobbers 15 15 25 Basic ads 15 35 Ultima ads 30 office management 25 5 20 Additional information is as follows: a. Depreciation on the office equipment belongs to the office management activity. b. Of the $22,000 for office supplies and other expenses, $5,100 can be assigned to telephone costs which can be split evenly between the shipping and jobbers activities. An additional $2,400 per year is attributable to Internet connections and fees, and the bulk of these costs (70 percent) are assignable to research. The remainder is a cost of office management. All other office supplies and costs are assigned to the office management activity. Required: 1. Prepare an activity-based budget for next year by activity. Use the expected level of sales activity. If required, round answers to the nearest dollar. Research: Olympus, Inc. Activity-Based Budget For Next Year eBook Show Me How 1. Prepare an activity-based budget for next year by activity. Use the expected level of sales activity. If required, round answers to the nearest dollar. Research: Olympus, Inc. Activity-Based Budget For Next Year Shipping: Jobbers: Basic ads: Ultima ads: Office management: 20 00 000 0000 0 0 0 0 0 Next Jobbers: Basic ads: Ultima ads: Office management: 0 10 100 00 00000006 0 0 0 0 Total 2. On the basis of the budget prepared in Requirement 1, advise Gene regarding actions that might be taken to reduce expenses.