Organic
Muffins sells its muffins to restaurants and coffee houses for an average selling price of
$28
per case. The following information relates to the budget for
During the year,
Organic
Muffins actually sold
9,500
cases, resulting in total sales revenue of
$273,600.
Actual expenses (in total) from this year are as follows:
Organic
Muffins for this year (all figures are annual totals unless otherwise noted):
LOADING...
(Click the icon to view the budget information.)
During the year,
Organic
Muffins actually sold
9,500
cases, resulting in total sales revenue of
$273,600.
Actual expenses (in total) from this year are as follows:
Packaging cost. . . . . . . . . . . . . . . .
$9,800
Shipping expense. . . . . . . . . . . . . .
$50,400
Sales commission expense. . . . . .
$8,208
Salaries expense. . . . . . . . . . . . . . .
$6,900
Office rent. . . . . . . . . . . . . . . . . . . . . . . .
$3,400
Depreciation. . . . . . . . . . . . . . . . . . .
$3,100
Insurance expense. . . . . . . . . . . . .
$2,000
Office supplies expense. . . . . . . . .
$1,600
Budgeted sales in cases. . . . . . .
9,000 cases
Packaging cost per case. . . . . . .
$1
Shipping expense per case. . . . .
$5
Sales commission expense. . . .
3% of sales price
Salaries expense. . . . . . . . . . . . . .
$6,400
Office rent. . . . . . . . . . . . . . . . . . . . . . .
$3,400
Depreciation. . . . . . . . . . . . . . . . .
$3,100
Insurance expense. . . . . . . . . . . .
$2,400
Office supplies expense. . . . . . .
$1,000
Requirement Construct a flexible budget performance report for
Organic Muffins for the year. Be sure to indicate whether each variance is favorable (F) or unfavorable (U). (Enter the variances as positive numbers. Label each variance as favorable (F) or unfavorable (U). If the variance is 0, make sure to enter in a "0". A variance of zero is considered favorable.)
