Question

The following static budget is provided: Units 22,000 Units Sales $ 220,000 Less variable costs: Manufacturing costs $ 77,000 Selling and administrative costs $ 50,600 Contribution margin $ 92,400 Less fixed costs: Manufacturing costs $ 26,400 Selling and administrative costs $ 20,900 Net income $ 45,100 What will budgeted net income equal if 20,000 units are produced and sold

Answer 1

$43,064

Step-by-step explanation:

Sales $220,000 / 22,000 × 20,000

$200,000

Variable costs $77,000 / 22,000 × 20,000

($63,636)

Selling and admin $50,600 / 22,000 × 20,000

($46,000)

Manufacturing cost fixed

($26,400)

Selling and admin fixed

($20,900)

Net income

$43,064

Therefore, budgeted net income will equal $43,064 if 20,000 units are produced and sold.