Explore BrainMass

Explore BrainMass

    Preparing a Flexible Budget at the 90,000 Unit Level of Activity

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    Preparing a Flexible Budget

    The flexible budget at the 70,000-unit and the 80,000-unit levels of activity is shown below.

    70,000 Units 80,000 Units 90,000 Units
    Sales . . . . . . . . . . . . . . $1,400,000 $1,600,000
    Cost of goods sold . . . . . . . . . 840,000 960,000
    Gross profit on sales . . . . . . . .560,000 640,000
    Operating expenses ($90,000 fixed) . 370,000 410,000
    Operating income . . . . . . . . . . 190,000 230,000
    Income taxes(30% of operating income) 57,000 69,000
    Net income . . . . . . . . . . . . . 133,000 161,000

    Complete the flexible budget at the 90,000-unit level of activity. Assume that the cost of goods sold and variable operating expenses vary directly with sales and that income taxes remain at 30 percent of operating income.

    © BrainMass Inc. brainmass.com June 3, 2020, 9:40 pm ad1c9bdddf
    https://brainmass.com/business/budgets/preparing-a-flexible-budget-at-the-90-000-unit-level-of-activity-194404

    Solution Preview

    Preparing a Flexible Budget

    The flexible budget at the 70,000-unit and the 80,000-unit levels of activity is shown below.

    70,000 Units 80,000 Units 90,000 Units
    Sales . . . . . . . . . . . . . . $1,400,000 $1,600,000
    Cost of goods sold . . . . . . . . . 840,000 960,000
    Gross profit on sales . . . . . . . .560,000 640,000
    Operating expenses ($90,000 fixed) ...

    $2.19

    ADVERTISEMENT