1. Identify each cost from the Franchise Profile as a variable or fixed cost and place in...
Fantastic news! We've Found the answer you've been seeking!
Question:
1. Identify each cost from the Franchise Profile as a variable or fixed cost and place in appropriate row on the Original Budget.
2. Complete the calculations on the Original Budget. Note: The Operating Budget should equal $153,900.
3. Prepare a Flexible Budget for Scenario 1. Assume Sales and Variable Costs increase by 10%.
4. Prepare a Flexible Budget for Scenario 1. Assume Sales and Variable Cost decrease by 20%.
Transcribed Image Text:
Franchise Profile: Original Sales and Cost Data Original Budget Flexible Budgets CATEGORY AMOUNT CATEGORY AMOUNT Scenario 1 Scenario 2 SALES S2,700,000 SALES S2,700,000 COSTS S810,000 S108,000 $540,000 $54,000 S108,000 S108,000 $13,500 $27,000 $5,400 $27,000 $40,500 S81,000 $16,200 $5,400 $391,500 S8,100 $54,000 $27,000 $94,500 $27,000 S2,546,100 S153,900 Food Costs VARIABLE COSTS: Paper Costs Crew Payroll Crew Payroll Taxes Manager Payroll and Payroll Taxes Advertising Promotions Outside Services - Landscaping Linens Operating Supplies Maintenance and Repairs Utilities Training and Travel Cooking Oil Waste Removal Rent and Fees Legal and Accounting Insurance Taxes and Licenses Depreciation Interest Expense Total Variable Costs SO SO CONTRIBUTION MARGIN Contribution Margin % $2,700,000 SO SO 100.0% #DIV/0! #DIV/0! FIXED COSTS TOTAL COSTS OPERATING PROFIT Total Fixed Costs SO SO OPERATING PROFIT $2,700,000 SO SO Operating Profit % 100.0% #DIV/0! #DIV/0! Franchise Profile: Original Sales and Cost Data Original Budget Flexible Budgets CATEGORY AMOUNT CATEGORY AMOUNT Scenario 1 Scenario 2 SALES S2,700,000 SALES S2,700,000 COSTS S810,000 S108,000 $540,000 $54,000 S108,000 S108,000 $13,500 $27,000 $5,400 $27,000 $40,500 S81,000 $16,200 $5,400 $391,500 S8,100 $54,000 $27,000 $94,500 $27,000 S2,546,100 S153,900 Food Costs VARIABLE COSTS: Paper Costs Crew Payroll Crew Payroll Taxes Manager Payroll and Payroll Taxes Advertising Promotions Outside Services - Landscaping Linens Operating Supplies Maintenance and Repairs Utilities Training and Travel Cooking Oil Waste Removal Rent and Fees Legal and Accounting Insurance Taxes and Licenses Depreciation Interest Expense Total Variable Costs SO SO CONTRIBUTION MARGIN Contribution Margin % $2,700,000 SO SO 100.0% #DIV/0! #DIV/0! FIXED COSTS TOTAL COSTS OPERATING PROFIT Total Fixed Costs SO SO OPERATING PROFIT $2,700,000 SO SO Operating Profit % 100.0% #DIV/0! #DIV/0!
Expert Answer:
Answer rating: 100% (QA)
Original Budget Flexible budget Category Amount Scenario 1 Scenario 2 Sales 2700000 297000000 216000... View the full answer
Posted Date:
Students also viewed these accounting questions
-
In Figure particles 1 and 2 are fixed in place on an x axis, at a separation of L = 8.00cm. Their charges are q1 = + e and q2 = ?? 27e.Particle 3 with charge q3 = + 4e is to be placed on the line...
-
The flexible budget formula is fixed costs $50,000 plus variable costs of $4 per direct labor hour. What is the total budgeted cost at (a) 9,000 hours and (b) 12,345 hours?
-
Identify each cost below as variable (V), fixed (F), or mixed (M), relative to units sold. Explain yourreason. Units Sold a. Total phone cost b. Materials cost per unit c. Managers salary d....
-
Which annotations will trigger a compiler error if incorrectly applied to a method with no other annotations? (Choose three.) A. @Documented B. @Deprecated C. @SuppressWarnings("unchecked") D....
-
A taxpayer can invest $ 1,000 in a money market fund that yields an annual pretax rate of return of 8%, or buy an acre of land for $ 1,000 that appreciates at a 7% annual rate. The taxpayer plans to...
-
Automobiles traveling on a road with a posted speed limit of 55 miles per hour are checked for speed by a state police radar system. Following is a frequency distribution of speeds. a. What is the...
-
How does architecture relate to design?
-
Use the information for Lockard Company given in BE11-2. (a) Compute 2012 depreciation expense using the double-declining-balance method. (b) Compute 2012 depreciation expense using the...
-
Image transcription text Design a straight bevel gear mesh for shaft centerlines that intersect perpendicularly, considering the following data: Function: Load (kW): 17 plus the last digit of the...
-
Newlyweds Jamie Lee and Ross have had several milestones in the past year. They are newly married, recently purchased their first home, and now have twins on the way! Jamie Lee and Ross have to...
-
GRAPH & DATA TABLE from experiment: Graphs Number of Molecules of Product formed per Minute < Table - Print pH 3 pH 5 pH 7 350 315 280 Table pH 9 245 210 175 140 105 70 35 pH 11 of 0.5 Amount of...
-
Mario Bonsetti and Rico Sanchez incorporated Gnarly Vulcan Gear, Inc. (GVG), to manufacture windsurfing equipment. Bonsetti owned 60 percent of the corporations stock, and Sanchez owned 40 percent....
-
Lester Fulmer sold H2O Lifts and Ramps, LLC (H2O), to Hurt-Hoover Investments, LLC (HHI). HHI agreed to pay $550,000 of the price by a note in thirty-six installments. From the installments, HHI...
-
Suppose there is a large increase in the money supply in an economy that previously had low inflation. As a consequence, aggregate output expands in the short run. What does this say about situations...
-
William Sharp was the sole shareholder and manager of Chickasaw Club, Inc., an S corporation that operated a popular nightclub of the same name in Columbus, Georgia. Sharp maintained a corporate...
-
Which of the following are examples of debt overhang? Which examples are likely to lead to a cutback in spending? Explain. a. Your uncle starts a restaurant, borrowing to fund his investment. The...
-
help needed. it says to refer to video but video is not needed.please and thank you The balance sheet of a compary shews a firm's absets and liabilibes (and stockiolders' equity), in other worde, at...
-
1. What is the semi-annually compounded interest rate if $200 accumulates to $318.77 in eight years? Answer in percentage with two decimal places. 2. What is the quarterly compounded interest rate if...
-
Suppose the S&P 500 is at 2700, and it will pay a dividend of $90 at the end of the year. Suppose also that the interest rate is 2%. If a one-year European put option has a negative time value, what...
-
A cannon launches two shells at the same speed, one at \(55^{\circ}\) above horizontal and one at \(35^{\circ}\) above horizontal. Which shell, if either, has the longer range? Which shell, if...
-
Suppose the S&P 500 is at \($889,\) and a one-year European call option with a strike price of \($429\) has a negative time value. If the interest rate is 6%, what can you conclude about the dividend...
Study smarter with the SolutionInn App