Barnes Corporation expected to sell 150,000 board games during the month of Nove
ID: 2592184 • Letter: B
Question
Barnes Corporation expected to sell 150,000 board games during the month of November, and the company’s master budget contained the following data related to the sale and production of these games:
Revenue
$2,400,000
Cost of goods sold:
Direct materials
$675,000
Direct labor
$300,000
Variable Overhead
$450,000
Contribution Margin
$975,000
Fixed overhead
$250,000
Fixed selling and administration
$500,000
Operating income
$225,000
Actual sales during November were 180,000 games. Using a flexible budget, the company expects the operating income for the month of November to be:
A) $225,000
B) $270,000
C) $420,000
D) $510,000
Please Show All Steps. Thank You.
Revenue
$2,400,000
Cost of goods sold:
Direct materials
$675,000
Direct labor
$300,000
Variable Overhead
$450,000
Contribution Margin
$975,000
Fixed overhead
$250,000
Fixed selling and administration
$500,000
Operating income
$225,000
Explanation / Answer
Selling price per unit = 2,400,000 / 150,000 = $16 per unit
Total Variable Cost = Direct materials + Direct Labour + Variable Overhead = (675,000 + 300,000 + 450,000 ) = $1,425,000
Variable Cost per unit = 1,425,000 / 150,000 = $9.5 per unit
Operating Income for November is calculated as under:
Revenues (180,000 * 16) 2,880,000 Less : Total Variable Cost (180,000 * 9.5) (1,710,000) Contribution Margin 1,170,000 Less : Total Fixed Cost (250,000 + 500,000) (750,000) Operating Income 420,000Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.