Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Additional information Total Assets: $25,009,000. Anticipated ROI was to be 16%. Budgeted sales were based on selling 122,900 units. 110,100 units were actually sold at

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Additional information Total Assets: $25,009,000. Anticipated ROI was to be 16%. Budgeted sales were based on selling 122,900 units. 110,100 units were actually sold at $132. Actual Expenses are based on the following projections: Cost of Goods sold is 42% of sales. Sales Commissions are calculated at 0.5% of sales. Salaries & Wages Expense are 11% of sales. Manufacturing Expenses are 4% of sales. Other Expenses amount to 1.5% of sales. Depreciation Expense is 1% of sales. Actual Static Budget Net Sales Revenue $13,806,300 $15,642,500 Cost of goods sold $6,441,200 $6,531,100 Gross profit $7,365,100 $9,111,400 Operating Expenses: Sales Commissions $211,300 $ 193,300 Salaries & Wages Expense $1,460,100 $1,458,100 Manufacturing Expenses $876,500 $859,500 Other Expenses $368,100 $301,300 Depreciation Expense $426,300 $471,100 Total Operating Expenses $3,342,300 $3,283,300 Operating Income $4,022,800 $5,828,100 Actual Flex Variance F/U/- Flex Budget Sales Budget F/U/- Static Budget $15,642,500 $6,531,100 $9,111,400 Sales $193,300 > $1,458,100 Net Sales $13,806,300 Revenue Cost of goods $6,441,200 sold Gross profit $7,365,100 Operating Expenses: Commissions $211,300 Salaries & Wages $1,460,100 Expense Manufacturing $876,500 Expenses Other $368,100 Expenses Depreciation $426,300 Expense Total Operating $3,342,300 Expenses Operating $4,022,800 Income $859,500

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Introduction To AccountingAn Integrated Approach

Authors: Penne Ainsworth, Dan Deines

8th Edition

1119600103, 9781119600107

More Books

Students also viewed these Accounting questions