Question
Exercise 22-12 Kirkland Company combines its operating expenses for budget purposes in a selling and administrative expense budget. For the first 6 months of 2020,
Exercise 22-12
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; 22,600 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 $10,100, office salaries $6,210, depreciation $4,430, insurance $1,650, utilities $820, and repairs expense $650. | |
4. | Unit selling price: $23. |
Prepare a selling and administrative expense budget by quarters for the first 6 months of 2020. (List variable expenses before fixed expense.)
KIRKLAND COMPANY Selling and Administrative Expense Budget June 30, 2020For the Quarter Ending June 30, 2020For the Six Months Ending June 30, 2020 | |||||
Quarter | |||||
1 | 2 | Six Months | |||
UtilitiesVariable ExpensesRepairs ExpenseDelivery ExpenseAdvertisingDepreciationFixed ExpensesOffice SalariesSales CommissionsBudgeted Sales in UnitsInsuranceTotal Selling and Administrative ExpensesSales SalariesTotal FixedTotal Variable | |||||
Office SalariesRepairs ExpenseSales CommissionsTotal Selling and Administrative ExpensesInsuranceDepreciationVariable ExpensesTotal VariableAdvertisingSales SalariesTotal FixedBudgeted Sales in UnitsDelivery ExpenseUtilitiesFixed Expenses | |||||
Repairs Expense Sales Salaries Insurance Advertising Total Variable Total Selling and Administrative Expenses Variable Expenses Sales Commissions Utilities Budgeted Sales in Units Total Fixed Depreciation Office Salaries Delivery Expense Fixed Expenses | $ | $ | $ | ||
Delivery Expense Budgeted Sales in Units Fixed Expenses Total Fixed Depreciation Insurance Office Salaries Repairs Expense Sales Commissions Utilities Sales Salaries Total Selling and Administrative Expenses Total Variable Variable Expenses Advertising | |||||
Advertising Budgeted Sales in Units Utilities Fixed Expenses Sales Salaries Sales Commissions Total Fixed Total Selling and Administrative Expenses Total Variable Delivery Expense Depreciation Variable Expenses Insurance Office Salaries Repairs Expense | |||||
Total Selling and Administrative Expenses Depreciation Total Fixed Advertising Sales Commissions Sales Salaries Insurance Repairs Expense Total Variable Budgeted Sales in Units Utilities Office Salaries Variable Expenses Delivery Expense Fixed Expenses | |||||
Budgeted Sales in UnitsVariable ExpensesTotal VariableDepreciationTotal Selling and Administrative ExpensesAdvertisingFixed ExpensesSales CommissionsDelivery ExpenseInsuranceOffice SalariesSales SalariesTotal FixedRepairs ExpenseUtilities | |||||
Office Salaries Sales Salaries Total Fixed Budgeted Sales in Units Total Selling and Administrative Expenses Delivery Expense Depreciation Fixed Expenses Variable Expenses Insurance Sales Commissions Total Variable Repairs Expense Advertising Utilities | |||||
Repairs Expense Total Selling and Administrative Expenses Delivery Expense Depreciation Utilities Insurance Total Variable Variable Expenses Office Salaries Sales Commissions Sales Salaries Advertising Budgeted Sales in Units Fixed Expenses Total Fixed | |||||
Fixed Expenses Insurance Repairs Expense Budgeted Sales in Units Utilities Office Salaries Total Variable Advertising Sales Commissions Variable Expenses Delivery Expense Sales Salaries Depreciation Total Fixed Total Selling and Administrative Expenses | |||||
Total Fixed Office Salaries Depreciation Total Selling and Administrative Expenses Sales Salaries Fixed Expenses Total Variable Budgeted Sales in Units Repairs Expense Utilities Delivery Expense Variable Expenses Advertising Insurance Sales Commissions | |||||
Variable Expenses Office Salaries Total Variable Sales Commissions Utilities Insurance Advertising Fixed Expenses Repairs Expense Sales Salaries Total Fixed Budgeted Sales in Units Total Selling and Administrative Expenses Delivery Expense Depreciation | |||||
Office Salaries Fixed Expenses Depreciation Insurance Total Fixed Delivery Expense Variable Expenses Total Variable Sales Commissions Repairs Expense Sales Salaries Total Selling and Administrative Expenses Utilities Budgeted Sales in Units Advertising | |||||
Utilities Repairs Expense Advertising Sales Commissions Total Selling and Administrative Expenses Office Salaries Budgeted Sales in Units Sales Salaries Total Fixed Total Variable Insurance Delivery Expense Variable Expenses Depreciation Fixed Expenses | |||||
DepreciationVariable ExpensesDelivery ExpenseSales CommissionsTotal FixedInsuranceAdvertisingTotal Selling and Administrative ExpensesSales SalariesTotal VariableOffice SalariesFixed ExpensesBudgeted Sales in UnitsRepairs ExpenseUtilities | $ | $ | $ |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started