Question

Jake Co. has prepared the following fixed budget for the year, assuming production and sales of 30,000 units. This level of production represents 80% of capacity.
Jake Co. Fixed Budget For Year Ending December 31
Sales "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6.
$1,500,000
Cost of goods sold:

Direct materials "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6 $540,000
Direct labor "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6.. 300,000
Indirect materials (variable) "u00a6.... 15,000
Indirect labor (variable) "u00a6"u00a6"u00a6... 21,000
Depreciation "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6. 180,000
Salaries "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6. 90,000
Utilities (80% fixed) "u00a6"u00a6"u00a6"u00a6"u00a6. 54,000
Maintenance (40% variable) "u00a6"u00a6 33,000 1,233,000
Gross profit "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6...
$ 267,000
Operating expenses:

Commissions "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6 $ 45,000
Advertising (fixed) "u00a6"u00a6"u00a6"u00a6"u00a6... 60,000
Wages (variable) "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6.. 15,000
Rent "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6"u00a6.. 30,000
Total operating expenses "u00a6"u00a6"u00a6.
150,000
Income from operations "u00a6"u00a6"u00a6"u00a6"u00a6"u00a6...
$ 117,000




Calculate the following flexible budget amounts at the indicated levels of capacity:

Operations at 60% of Capacity
Operations at 75% of Capacity
Sales
Total variable costs


Total fixed costs
Income from operations

Answer

This answer is hidden. It contains 2232 characters.