Rogers Sports sells volleyball kits that it purchases from a sports equipment di

Question

Rogers Sports sells volleyball kits that it purchases from a sports equipment distributor. The following static budget based on sales of 2,000 kits was prepared for the year Fixed operating expenses account for 80% of total operating expenses at this level of sales. Sales Revenue Cost of goods sold (all variable 60,000 Gross margin Operating expenses Operating income $100,000 40,000 35,000 $ 5,000 Prepare a flexible budget based on sales of 1,500, 2,500, and 3,500 units. (Round unit values to 2 decimal places e.g. 15.25 and all other answers to 0 decimal places, e.g. 1525. If operating income is negative, enter amounts using a negative sign preceding the number e.g. -45 or parentheses e.g.(45).) Unit 1,500 2,500 3,500

Explanation / Answer

Flexible budget Particulars Unit 1500 2500 3500 Sales Revenue 50 75000 125000 175000 Less: Cost of goods sold 30 45000 75000 105000 Gross Margin 20 30000 50000 70000 Less: Operating expenses: Variable 3.5 5250 8750 12250 Fixed(35000*0.8) 28000 28000 28000 Operating Income -3250 13250 29750 Working: Calculation of unit cost: Selling price=100000/2000=$50 Cost of goods sold=60000/2000=$30 Variable operating expense per unit=35000*0.2/2000=$3.5

Related Questions

Navigate

• Browse (All)
• Browse R
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.