SlideShare a Scribd company logo
1 of 2
Outdoor Outfitters has created a flexible budget for the 70,000-unit and the 80,000-unit levels of
activity as shown below. Complete Outdoor Outfitters?s flexible budget at the 78,200-unit level
of activity. Assume that the cost of goods sold and variable operating expenses vary directly with
sales and that income taxes remain at 30 percent of operating income.
Solution
selling price per unit = 1,400,000 / 70,000 or 1,600,000/80,000 =$ 4per unit
Cost of goods sold = 840000 /1400000 or 960000 /1600000 = 60%
operating expenses = (370000-90000)/ 700000 = $ 4 per unit  or (410000-90000)/80000 = $
4per unit
so 90000+ 4per unit
78200 UNITS
sales [78200*20] 1,564,000
cost of goods sold (60*sales) (938,400)
Gross profit 625,600
Operating expenses (90000 + [4*units sold] (402,800)
Operating income 222,800
Income tax ( 30% of operating income) (66,840)
Net income 155,960
Outdoor Outfitters has created a flexible budget for the 70-000-unit a.docx

More Related Content

Similar to Outdoor Outfitters has created a flexible budget for the 70-000-unit a.docx

7. Profit Reporting for Managerial Analysis
7. Profit Reporting for Managerial Analysis7. Profit Reporting for Managerial Analysis
7. Profit Reporting for Managerial Analysis
Leonardo Figueroa
 
Problem 5 flexible and static budgets
Problem 5 flexible and static budgetsProblem 5 flexible and static budgets
Problem 5 flexible and static budgets
azmatmengal
 
CVP Analysis Detailed Note - Analyst Skill.pdf
CVP Analysis Detailed Note - Analyst Skill.pdfCVP Analysis Detailed Note - Analyst Skill.pdf
CVP Analysis Detailed Note - Analyst Skill.pdf
AmitSarkar498752
 
Handout 2 ma problem 5
Handout 2 ma problem 5Handout 2 ma problem 5
Handout 2 ma problem 5
azmatmengal
 
Brief Exercise 18-11 (Part.docx
Brief Exercise 18-11 (Part.docxBrief Exercise 18-11 (Part.docx
Brief Exercise 18-11 (Part.docx
chestnutkaitlyn
 
Jiambalvo text book solutions (3)
Jiambalvo text book solutions (3)Jiambalvo text book solutions (3)
Jiambalvo text book solutions (3)
Mvs Krishna
 
C.V.P Analysis of Nishat Mills
C.V.P Analysis of Nishat MillsC.V.P Analysis of Nishat Mills
C.V.P Analysis of Nishat Mills
Maryam Khan
 
6. Cost Volume-Profit Analysis
6. Cost Volume-Profit Analysis6. Cost Volume-Profit Analysis
6. Cost Volume-Profit Analysis
Leonardo Figueroa
 

Similar to Outdoor Outfitters has created a flexible budget for the 70-000-unit a.docx (18)

7. Profit Reporting for Managerial Analysis
7. Profit Reporting for Managerial Analysis7. Profit Reporting for Managerial Analysis
7. Profit Reporting for Managerial Analysis
 
Problem 5 flexible and static budgets
Problem 5 flexible and static budgetsProblem 5 flexible and static budgets
Problem 5 flexible and static budgets
 
BREAK EVEN POINT
BREAK EVEN POINTBREAK EVEN POINT
BREAK EVEN POINT
 
Chapter 6 Cost-Volume-Profit Relationships
Chapter 6 Cost-Volume-Profit RelationshipsChapter 6 Cost-Volume-Profit Relationships
Chapter 6 Cost-Volume-Profit Relationships
 
Account asst
Account asstAccount asst
Account asst
 
Marginal costing.ppt
Marginal costing.pptMarginal costing.ppt
Marginal costing.ppt
 
Exercises with solutions CHAPTER 0104 (1).pdf
Exercises with solutions CHAPTER 0104 (1).pdfExercises with solutions CHAPTER 0104 (1).pdf
Exercises with solutions CHAPTER 0104 (1).pdf
 
CVP Analysis Detailed Note - Analyst Skill.pdf
CVP Analysis Detailed Note - Analyst Skill.pdfCVP Analysis Detailed Note - Analyst Skill.pdf
CVP Analysis Detailed Note - Analyst Skill.pdf
 
Handout 2 ma problem 5
Handout 2 ma problem 5Handout 2 ma problem 5
Handout 2 ma problem 5
 
Brief Exercise 18-11 (Part.docx
Brief Exercise 18-11 (Part.docxBrief Exercise 18-11 (Part.docx
Brief Exercise 18-11 (Part.docx
 
Jiambalvo text book solutions (3)
Jiambalvo text book solutions (3)Jiambalvo text book solutions (3)
Jiambalvo text book solutions (3)
 
CVP analysis
CVP analysis CVP analysis
CVP analysis
 
Cvp & be analysis
Cvp & be analysisCvp & be analysis
Cvp & be analysis
 
Break even analysis_Numerical
Break even analysis_NumericalBreak even analysis_Numerical
Break even analysis_Numerical
 
Cost volume-profit-relationships
Cost volume-profit-relationshipsCost volume-profit-relationships
Cost volume-profit-relationships
 
Break Even
Break EvenBreak Even
Break Even
 
C.V.P Analysis of Nishat Mills
C.V.P Analysis of Nishat MillsC.V.P Analysis of Nishat Mills
C.V.P Analysis of Nishat Mills
 
6. Cost Volume-Profit Analysis
6. Cost Volume-Profit Analysis6. Cost Volume-Profit Analysis
6. Cost Volume-Profit Analysis
 

More from lmark1

The condition of a system as descriked by its properties A macroscopic.docx
The condition of a system as descriked by its properties A macroscopic.docxThe condition of a system as descriked by its properties A macroscopic.docx
The condition of a system as descriked by its properties A macroscopic.docx
lmark1
 
The concept of the accounting entity is considered by some to be the m.docx
The concept of the accounting entity is considered by some to be the m.docxThe concept of the accounting entity is considered by some to be the m.docx
The concept of the accounting entity is considered by some to be the m.docx
lmark1
 
The balance sheet is the cornerstone of the financial statements- The.docx
The balance sheet is the cornerstone of the financial statements- The.docxThe balance sheet is the cornerstone of the financial statements- The.docx
The balance sheet is the cornerstone of the financial statements- The.docx
lmark1
 
PAD601 Comment in detail on the events of each date 1880- 1881- 1883-.docx
PAD601 Comment in detail on the events of each date 1880- 1881- 1883-.docxPAD601 Comment in detail on the events of each date 1880- 1881- 1883-.docx
PAD601 Comment in detail on the events of each date 1880- 1881- 1883-.docx
lmark1
 

More from lmark1 (20)

The December 31- 2012- balance sheet for Thomas Company showed total s.docx
The December 31- 2012- balance sheet for Thomas Company showed total s.docxThe December 31- 2012- balance sheet for Thomas Company showed total s.docx
The December 31- 2012- balance sheet for Thomas Company showed total s.docx
 
The cost of building a new high speed railway system is reported to be.docx
The cost of building a new high speed railway system is reported to be.docxThe cost of building a new high speed railway system is reported to be.docx
The cost of building a new high speed railway system is reported to be.docx
 
The condition of a system as descriked by its properties A macroscopic.docx
The condition of a system as descriked by its properties A macroscopic.docxThe condition of a system as descriked by its properties A macroscopic.docx
The condition of a system as descriked by its properties A macroscopic.docx
 
The concept of the accounting entity is considered by some to be the m.docx
The concept of the accounting entity is considered by some to be the m.docxThe concept of the accounting entity is considered by some to be the m.docx
The concept of the accounting entity is considered by some to be the m.docx
 
The computer revolution has altered the ways white-collar criminals co.docx
The computer revolution has altered the ways white-collar criminals co.docxThe computer revolution has altered the ways white-collar criminals co.docx
The computer revolution has altered the ways white-collar criminals co.docx
 
The computation of a safe installment payment for the XYZ partnership.docx
The computation of a safe installment payment for the XYZ partnership.docxThe computation of a safe installment payment for the XYZ partnership.docx
The computation of a safe installment payment for the XYZ partnership.docx
 
The component that connects a devices (a computer) to the communicatio.docx
The component that connects a devices (a computer) to the communicatio.docxThe component that connects a devices (a computer) to the communicatio.docx
The component that connects a devices (a computer) to the communicatio.docx
 
The CEO of US Xpress wants to meet with your team and have you provide.docx
The CEO of US Xpress wants to meet with your team and have you provide.docxThe CEO of US Xpress wants to meet with your team and have you provide.docx
The CEO of US Xpress wants to meet with your team and have you provide.docx
 
The case notes that Nationwide had in mind a simple goal- but faced a.docx
The case notes that Nationwide had in mind a simple goal- but faced a.docxThe case notes that Nationwide had in mind a simple goal- but faced a.docx
The case notes that Nationwide had in mind a simple goal- but faced a.docx
 
The capital budgeting analytical technique that calculates the rate of.docx
The capital budgeting analytical technique that calculates the rate of.docxThe capital budgeting analytical technique that calculates the rate of.docx
The capital budgeting analytical technique that calculates the rate of.docx
 
The balance sheet is the cornerstone of the financial statements- The.docx
The balance sheet is the cornerstone of the financial statements- The.docxThe balance sheet is the cornerstone of the financial statements- The.docx
The balance sheet is the cornerstone of the financial statements- The.docx
 
The capital account balances for Donald & Hanes LLP on January 1- 2011.docx
The capital account balances for Donald & Hanes LLP on January 1- 2011.docxThe capital account balances for Donald & Hanes LLP on January 1- 2011.docx
The capital account balances for Donald & Hanes LLP on January 1- 2011.docx
 
the bookkeeper of vitial inc has asked to assist him with preparation.docx
the bookkeeper of vitial inc has asked to assist him with preparation.docxthe bookkeeper of vitial inc has asked to assist him with preparation.docx
the bookkeeper of vitial inc has asked to assist him with preparation.docx
 
The balanced scorecard integrates financial and nonfinancial measures.docx
The balanced scorecard integrates financial and nonfinancial measures.docxThe balanced scorecard integrates financial and nonfinancial measures.docx
The balanced scorecard integrates financial and nonfinancial measures.docx
 
The balance sheet for the partnership of Nina- Pinta- and Santa Maria.docx
The balance sheet for the partnership of Nina- Pinta- and Santa Maria.docxThe balance sheet for the partnership of Nina- Pinta- and Santa Maria.docx
The balance sheet for the partnership of Nina- Pinta- and Santa Maria.docx
 
Palindromes A palindrome is a word or phrase that reads the same backw (1).docx
Palindromes A palindrome is a word or phrase that reads the same backw (1).docxPalindromes A palindrome is a word or phrase that reads the same backw (1).docx
Palindromes A palindrome is a word or phrase that reads the same backw (1).docx
 
Palindromes A palindrome is a word or phrase that reads the same backw (2).docx
Palindromes A palindrome is a word or phrase that reads the same backw (2).docxPalindromes A palindrome is a word or phrase that reads the same backw (2).docx
Palindromes A palindrome is a word or phrase that reads the same backw (2).docx
 
Palindromes A palindrome is a word or phrase that reads the same backw.docx
Palindromes A palindrome is a word or phrase that reads the same backw.docxPalindromes A palindrome is a word or phrase that reads the same backw.docx
Palindromes A palindrome is a word or phrase that reads the same backw.docx
 
PAD601 Comment in detail on the events of each date 1880- 1881- 1883-.docx
PAD601 Comment in detail on the events of each date 1880- 1881- 1883-.docxPAD601 Comment in detail on the events of each date 1880- 1881- 1883-.docx
PAD601 Comment in detail on the events of each date 1880- 1881- 1883-.docx
 
P5- Use the financial information below to calculate and interpret the.docx
P5- Use the financial information below to calculate and interpret the.docxP5- Use the financial information below to calculate and interpret the.docx
P5- Use the financial information below to calculate and interpret the.docx
 

Recently uploaded

Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
ZurliaSoop
 
Salient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functionsSalient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functions
KarakKing
 
Spellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please PractiseSpellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please Practise
AnaAcapella
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
QucHHunhnh
 
Vishram Singh - Textbook of Anatomy Upper Limb and Thorax.. Volume 1 (1).pdf
Vishram Singh - Textbook of Anatomy  Upper Limb and Thorax.. Volume 1 (1).pdfVishram Singh - Textbook of Anatomy  Upper Limb and Thorax.. Volume 1 (1).pdf
Vishram Singh - Textbook of Anatomy Upper Limb and Thorax.. Volume 1 (1).pdf
ssuserdda66b
 

Recently uploaded (20)

Fostering Friendships - Enhancing Social Bonds in the Classroom
Fostering Friendships - Enhancing Social Bonds  in the ClassroomFostering Friendships - Enhancing Social Bonds  in the Classroom
Fostering Friendships - Enhancing Social Bonds in the Classroom
 
On National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan FellowsOn National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan Fellows
 
Python Notes for mca i year students osmania university.docx
Python Notes for mca i year students osmania university.docxPython Notes for mca i year students osmania university.docx
Python Notes for mca i year students osmania university.docx
 
Towards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptxTowards a code of practice for AI in AT.pptx
Towards a code of practice for AI in AT.pptx
 
Food safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdfFood safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdf
 
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
Jual Obat Aborsi Hongkong ( Asli No.1 ) 085657271886 Obat Penggugur Kandungan...
 
Google Gemini An AI Revolution in Education.pptx
Google Gemini An AI Revolution in Education.pptxGoogle Gemini An AI Revolution in Education.pptx
Google Gemini An AI Revolution in Education.pptx
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdf
 
Unit-V; Pricing (Pharma Marketing Management).pptx
Unit-V; Pricing (Pharma Marketing Management).pptxUnit-V; Pricing (Pharma Marketing Management).pptx
Unit-V; Pricing (Pharma Marketing Management).pptx
 
Salient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functionsSalient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functions
 
Application orientated numerical on hev.ppt
Application orientated numerical on hev.pptApplication orientated numerical on hev.ppt
Application orientated numerical on hev.ppt
 
Micro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdfMicro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdf
 
This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.
 
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
TỔNG ÔN TẬP THI VÀO LỚP 10 MÔN TIẾNG ANH NĂM HỌC 2023 - 2024 CÓ ĐÁP ÁN (NGỮ Â...
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
 
Spellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please PractiseSpellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please Practise
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
 
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17  How to Extend Models Using Mixin ClassesMixin Classes in Odoo 17  How to Extend Models Using Mixin Classes
Mixin Classes in Odoo 17 How to Extend Models Using Mixin Classes
 
Vishram Singh - Textbook of Anatomy Upper Limb and Thorax.. Volume 1 (1).pdf
Vishram Singh - Textbook of Anatomy  Upper Limb and Thorax.. Volume 1 (1).pdfVishram Singh - Textbook of Anatomy  Upper Limb and Thorax.. Volume 1 (1).pdf
Vishram Singh - Textbook of Anatomy Upper Limb and Thorax.. Volume 1 (1).pdf
 
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
 

Outdoor Outfitters has created a flexible budget for the 70-000-unit a.docx

  • 1. Outdoor Outfitters has created a flexible budget for the 70,000-unit and the 80,000-unit levels of activity as shown below. Complete Outdoor Outfitters?s flexible budget at the 78,200-unit level of activity. Assume that the cost of goods sold and variable operating expenses vary directly with sales and that income taxes remain at 30 percent of operating income. Solution selling price per unit = 1,400,000 / 70,000 or 1,600,000/80,000 =$ 4per unit Cost of goods sold = 840000 /1400000 or 960000 /1600000 = 60% operating expenses = (370000-90000)/ 700000 = $ 4 per unit  or (410000-90000)/80000 = $ 4per unit so 90000+ 4per unit 78200 UNITS sales [78200*20] 1,564,000 cost of goods sold (60*sales) (938,400) Gross profit 625,600 Operating expenses (90000 + [4*units sold] (402,800) Operating income 222,800 Income tax ( 30% of operating income) (66,840) Net income 155,960