Tempo Company\'s fixed budget (based on sales of 16,000 units) for the first qua
ID: 2394892 • Letter: T
Question
Tempo Company's fixed budget (based on sales of 16,000 units) for the first quarter of calendar year 2017 reveals the following Fixed Budget $3,264,000 Sales (16,000 units) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary $400,000 672,000 448,000 200,000 1,720,000 Gross profit Selling expenses 1,544,000 Sales commissions Packaging Advertising 128,000 256,000 100,000 484,000 Administrative expenses 250,000 220,000 190,000 200,000 Administrative salaries Depreciation-office equip. Insurance 860.000 s 200,000 Office rent Income from operations Complete the following flexible budgets for sales volumes of 14,000, 16,000, and 18,000 units. (Round cost per unit to 2 decimal places.)Explanation / Answer
Flexible Budget variable total 14,000 16,000 18,000 amount fixed cost units units units per unit Sales 204 2856000 3264000 3672000 Variable costs: Direct materials 25 350000 400000 450000 direct labor 42 588000 672000 756000 production supplies 28 392000 448000 504000 Sales commissions 8 112000 128000 144000 packaging 16 224000 256000 288000 total variable costs 119 1666000 1904000 2142000 contribution margin 85 1190000 1360000 1530000 Fixed costs : plant manager salary 200,000 200,000 200,000 200,000 Advertising 100,000 100,000 100,000 100,000 Administrative salaries 250,000 250,000 250,000 250,000 Depreciation -office Equip 220,000 220,000 220,000 220,000 insurance 190,000 190,000 190,000 190,000 office rent 200,000 200,000 200,000 200,000 total fixed costs 1,160,000 1,160,000 1,160,000 1,160,000 income from operations 30,000 200,000 370,000