Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Additional information Total Assets: $25,839,700. Anticipated ROI was to be 18%. Budgeted sales were based on selling 119,100 units. 125,800 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: $25,839,700. Anticipated ROI was to be 18%. Budgeted sales were based on selling 119,100 units. 125,800 units were actually sold at $121. Actual Expenses are based on the following projections: Cost of Goods sold is 40% of sales. Sales Commissions are calculated at 2.5% of sales. Salaries & Wages Expense are 8% of sales. Manufacturing Expenses are 4% of sales. Other Expenses amount to 2.5% of sales. Depreciation Expense is 4% of sales Actual Static Budget Net Sales Revenue $13,156,900 $15,052,300 Cost of goods sold $6,439,800 $6,573,300 Gross profit $6,717,100 $8,479,000 Operating Expenses: Sales Commissions $225.900 $196,200 Salaries & Wages Expense $1,509,400 $1,564,500 Manufacturing Expenses $886,900 $855,700 Other Expenses $370,300 $295,100 Depreciation Expense $428,600 $480,900 Total Operating Expenses $3,421,100 $3,392,400 Operating Income $3,296,000 $5,086,600 Actual Flex Variance F/U/- Flex Budget Sales Budget F/U/- Static Budget $15,052,300 $6,573,300 $8,479,000 $196,200 Net Sales $13,156,900 Revenue Cost of goods sold $6,439,800 Gross profit $6,717,100 Operating Expenses: Sales $225,900 Commissions Salaries & Wages $1,509,400 Expense Manufacturing $886,900 Expenses Other $370,300 Expenses Depreciation $428,600 Expense Total Operating $3,421,100 Expenses Operating $3,296,000 Income $1,564,500 $855,700 $295,100 $480,900 $3,392,400 $5,086,600 Actual Results Segment Net Income Investment base (assets) ROI (%) Q-Corporation Did the Company meet its goal? 3. Compute the RI. Assume the cost of capital is 15%. Actual Results Segment Net Income Investment base (assets) Cost of Capital (%) Minimum Income Residual Income 4. Compare the Actual Price per unit to the Static Budgeted Price per unit. Total Sales | # of Units Sold - Sales price per unit Actual 11 Budget / =

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_2

Step: 3

blur-text-image_3

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

More Books

Students also viewed these Accounting questions

Question

Describe organized labors strategies for a stronger movement.

Answered: 1 week ago

Question

Explain the nature and role of safety, health, and wellness.

Answered: 1 week ago

Question

Identify the steps that lead to forming a bargaining unit.

Answered: 1 week ago