You are required to complete the last column of the flexed budget by calculating the variance amount; state whether the variance is favourable or unfavourable; and the causal factor for each variance. ( Flexed Budget Actual Flexed Budget Variances amounts, (Favourable, F) or Unfavourable (U) and the causal factor for the variance Sales 1,500 units $2200 = $3,300,000 1,500 units $2500 = $3,750,000 Direct material costs 1,500 units *$800 = $1,230,000 $1,200,000 Direct labour cost 1,500 units *$190 = $270,000+ $285,000+ Salaries $450,000 $440,000€ $425,000+¹ Rent and depreciation $420,000 Insurance and rates $108,000 $100,000+ t J tt 14

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

please help me to solve this problem and please do not give answer in image formate

You are required to complete the last column of the flexed budget by calculating the variance amount; state
whether the variance is favourable or unfavourable; and the causal factor for each variance.
(
Flexed Budget
Actual
Flexed Budget
Variances amounts,
(Favourable, F) or
Unfavourable (U) and
the causal factor for
the variance
Sales
(
1,500 units *$2200 =
$3,300,000€
1,500 units*$2500 =
$3,750,000
Direct material costs 1,500 units *$800 =
$1,230,000
$1,200,000€
Direct labour cost
$270,000
1,500 units *$190 =
$285,000
Salaries
$450,000€
$440,000+¹
Rent and depreciation
P
2
$420,000
$425,000€
Insurance and rates
$108,000€
$100,000€¹
J
Part B: Cash Budgets
You have been asked to prepare a cash budget for June and July 2022 for Dragon Limited with the following
information:
1. Opening cash as of 1st June 2022 is $4,000 in balance.
2. Total expected sales for June are $500,000 and $600,000 for July. The sales for May are $450,000+
3. Sales are made up of 50% cash and 50% on credit.
4. The receipts for credit sales are: 80% in the same month of sales and the remainder 20% in the following
month.
5. Other cash incomes received are: Rent per month $2,500, and interest received at end of July $500.
7.
6. Borrow an additional $47,000 from BNZ in June and use part of the funds to pay $22,000 dividends in July.
Bought inventory on credit: $350,000 in June and $460,000 in July. 60% of the payment to supplier in made
in the same month of purchase and the remainder 40% in the following month. The inventory purchased in
May was $190,000.
8.
Cash expenses: Salaries and wages $55,000 per month, rates $4,000 per month, operating expenses of
$10,000 for June and $50,000 for July; interest on loan $1,000 for June and $1,400 for July.
9.
Purchase of a new equipment in June for $20,000. It has a residual value of $5,000 at the end of 2 years.
Depreciate using straight line basis.
10. Sold an old equipment for $5,000 in June. The balance sheet shows the cost of this equipment at $18,000
with an accumulated depreciation of $16,000.
4
Required:
Prepare the cash budget for June and July 2022 for Dragon Limited and show the closing cash position for
these two periods.
4
له
J
16
E
T₁
T. T. T.
Transcribed Image Text:You are required to complete the last column of the flexed budget by calculating the variance amount; state whether the variance is favourable or unfavourable; and the causal factor for each variance. ( Flexed Budget Actual Flexed Budget Variances amounts, (Favourable, F) or Unfavourable (U) and the causal factor for the variance Sales ( 1,500 units *$2200 = $3,300,000€ 1,500 units*$2500 = $3,750,000 Direct material costs 1,500 units *$800 = $1,230,000 $1,200,000€ Direct labour cost $270,000 1,500 units *$190 = $285,000 Salaries $450,000€ $440,000+¹ Rent and depreciation P 2 $420,000 $425,000€ Insurance and rates $108,000€ $100,000€¹ J Part B: Cash Budgets You have been asked to prepare a cash budget for June and July 2022 for Dragon Limited with the following information: 1. Opening cash as of 1st June 2022 is $4,000 in balance. 2. Total expected sales for June are $500,000 and $600,000 for July. The sales for May are $450,000+ 3. Sales are made up of 50% cash and 50% on credit. 4. The receipts for credit sales are: 80% in the same month of sales and the remainder 20% in the following month. 5. Other cash incomes received are: Rent per month $2,500, and interest received at end of July $500. 7. 6. Borrow an additional $47,000 from BNZ in June and use part of the funds to pay $22,000 dividends in July. Bought inventory on credit: $350,000 in June and $460,000 in July. 60% of the payment to supplier in made in the same month of purchase and the remainder 40% in the following month. The inventory purchased in May was $190,000. 8. Cash expenses: Salaries and wages $55,000 per month, rates $4,000 per month, operating expenses of $10,000 for June and $50,000 for July; interest on loan $1,000 for June and $1,400 for July. 9. Purchase of a new equipment in June for $20,000. It has a residual value of $5,000 at the end of 2 years. Depreciate using straight line basis. 10. Sold an old equipment for $5,000 in June. The balance sheet shows the cost of this equipment at $18,000 with an accumulated depreciation of $16,000. 4 Required: Prepare the cash budget for June and July 2022 for Dragon Limited and show the closing cash position for these two periods. 4 له J 16 E T₁ T. T. T.
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Database design
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education