Respuesta :
Answer and Explanation:
The preparation of company’s selling and administrative expense budget for the upcoming fiscal year is shown below:-
Weller Company
Selling and Administrative Expense Budget
Particulars 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year
Budgeted Unit
Sales a 34,000 36,000 27,000 32,000 129,000
Variable Selling and Administrative Expense
Per Unit $3.3 $3.3 $3.3 $3.3 $3.3
Variable Selling and Administrative
Expense (a × b) $112,200 $118,800 $89,100 $105,600 $425,700
Fixed Selling and Administrative Expense
Advertising $11,000 $11,000 $11,000 $11,000 $44,000
Executive
Salaries $53,000 $53,000 $53,000 $53,000 $212,000
Insurance $4,000 0 $4,000 0 $8,000
Property Taxes 0 $7,200 0 0 $7,200
Depreciation $33,000 $33,000 $33,000 $33,000 $132,000
Total Fixed Selling and Administrative
Expense $101,000 $104,200 $101,000 $97,000 $403,200
Total Selling and Administrative
Expense $213,200 $223,000 $190,100 $202,600 $828,900
Less:
Depreciation $33,000 $33,000 $33,000 $33,000 $132,000
Cash Paid for Selling and
Administrative
Expenses $180,200 $190,000 $157,100 $169,600 $696,900
