Weller Company | |||||
Selling and Administrative Expense Budget | |||||
1st Quarter | 2nd Quarter | 3rd Quarter | 4th Quarter | Year | |
Budgeted unit sales | 34000 | 36000 | 27000 | 32000 | 129000 |
Variable selling and administrative Expense per unit | 3.30 | 3.30 | 3.30 | 3.30 | 3.30 |
Variable selling and administrative Expense | 112200 | 118800 | 89100 | 105600 | 425700 |
Fixed selling and administrative Expenses: | |||||
Advertising | 11000 | 11000 | 11000 | 11000 | 44000 |
Executive Salaries | 53000 | 53000 | 53000 | 53000 | 212000 |
Insurance | 4000 | 4000 | 8000 | ||
Property taxes | 7200 | 7200 | |||
Depreciation | 33000 | 33000 | 33000 | 33000 | 132000 |
Total Fixed selling and administrative Expense | 101000 | 104200 | 101000 | 97000 | 403200 |
Total selling and administrative expenses | 213200 | 223000 | 190100 | 202600 | 828900 |
Less depreciation | 33000 | 33000 | 33000 | 33000 | 132000 |
Cash disbursements for selling and administrative expenses | 180200 | 190000 | 157100 | 169600 | 696900 |
Question-2
1 | |||||
1st Quarter | 2nd Quarter | 3rd Quarter | 4th Quarter | Year | |
Budgeted direct labor hours | 9400 | 8900 | 9200 | 10000 | 37500 |
Variable manufacturing overhead rate | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 |
Variable manufacturing overhead | 35250 | 33375 | 34500 | 37500 | 140625 |
Fixed manufacturing overhead | 62000 | 62000 | 62000 | 62000 | 248000 |
Total manufacturing overhead | 97250 | 95375 | 96500 | 99500 | 388625 |
Less depreciation | 15500 | 15500 | 15500 | 15500 | 62000 |
Cash disbursements for manufacturing overhead | 81750 | 79875 | 81000 | 84000 | 326625 |
2 | |||||
Total budgeted manufacturing overhead for the year | 388625 | ||||
Budgeted direct labor-hours for the year | 37500 | ||||
Predetermined overhead rate for the year | 10.36 |
1.2. Weller Company's budgeted unit sales for the upcoming fiscal year are provided below. 1st Quarter...
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 2nd Quarter 36,000 3rd Quarter 4th Quarter 32,000 Budgeted unit sales 34,000 27,000 The company's variable selling and administrative expense per unit is $3.30. Fixed selling and administrative expenses include advertising expenses of $11,000 per quarter, executive salaries of $53,000 per quarter, and depreciation of $33,000 per quarter. In addition, the company will make insurance payments of $4,000 in the first quarter and $4,000 in...
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 18,000 Budgeted unit sales 22,000 17,000 16,000 The company's variable selling and administrative expense per unit is $1.70. Fixed selling and administrative expenses include advertising expenses of $11,000 per quarter, executive salaries of $38,000 per quarter, and depreciation of $17,000 per quarter. In addition, the company will make insurance payments of $4,000 in the first quarter and $4,000 in...
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 33,000 2nd Quarter 35,000 3rd Quarter 26,000 4th Quarter 31,000 Budgeted unit sales The company's variable selling and administrative expense per unit is $3.20. Fixed selling and administrative expenses include advertising expenses of $10,000 per quarter, executive salaries of $53,000 per quarter, and depreciation of $32,000 per quarter. In addition, the company will make insurance payments of $5,000 in the first quarter and $5,000 in...
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 33,000 35,000 26,000 31,000 Budgeted unit sales The company's variable selling and administrative expense per unit is $3.20. Fixed selling and administrative expenses include advertising expenses of $10,000 per quarter, executive salaries of $53,000 per quarter, and depreciation of $32,000 per quarter. In addition, the company will make insurance payments of $5,000 in the first quarter and $5,000 in...
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 31,000 2nd Quarter 33,000 Budgeted unit sales 3rd Quarter 24,000 4th Quarter 29,000 The company's variable selling and administrative expense per unit is $3.00. Fixed selling and administrative expenses include advertising expenses of $8,000 per quarter, executive salaries of $50,000 per quarter, and depreciation of $30,000 per quarter. In addition, the company will make insurance payments of $5,000 in the first quarter and $5,000 in...
3 Weller Company's budgeted unit sales for the upcoming fiscal year are provided below 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 15,000 16,000 18,000 14,000 Budgeted unit sales 10 oints The company's variable selling and administrative expense per unit is $1.50. Fixed selling and administrative expenses include advertising expenses of $9,000 per quarter, executive salaries of $35,000 per quarter, and depreciation of $15,000 per quarter. addition, the company will make insurance payments of $4,000 in the first quarter and...
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 27,000 20,000 25,000 Budgeted unit sales 28,000 The company's variable selling and administrative expense per unit is $2.60. Fixed selling and administrative expenses include advertising expenses of $12,000 per quarter, executive salaries of $47,000 per quarter, and depreciation of $26,000 per quarter. In addition, the company will make insurance payments of $5,000 in the first querter and $5,000 in...
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 33,000 2nd Quarter 35,000 Budgeted unit sales 3rd Quarter 26,000 4th Quarter 31,000 The company's variable selling and administrative expense per unit is $3.20. Fixed selling and administrative expenses include advertising expenses of $10,000 per quarter, executive salaries of $53,000 per quarter, and depreciation of $32,000 per quarter. In addition, the company...
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 15,000 Budgeted unit sales 16,000 14,000 13,000 The company's variable selling and administrative expense per unit is $2.50. Fixed selling and administrative expenses include advertising expenses of $8,000 per quarter, executive salaries of $35,000 per quarter, and depreciation of $20,000 per quarter. In addition, the company will make insurance payments of $5,0000 in the first quarter and $5,000 in...
Weller Company's budgeted unit sales for the upcoming fiscal year are provided below: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter 27,000 28,000 20,000 25,000 Budgeted unit Sales The company's variable selling and administrative expense per unit is $2.60. Fixed selling and administrative expenses include advertising expenses of $12,000 per quarter, executive salaries of $47.000 per quarter, and depreciation of $26.000 per quarter. In addition, the company will make insurance payments of $5,000 in the first quarter and $5.000 in...