Acc 291 Week 3 Budgets Essay

4190 Words17 Pages
1. Budgets Analyzing and Appropriate Decisions 1.1 Flexible Budgets Based on the figures of assumed monthly budgets for sales and production of the company in 2010, we can calculate figures for the year of 2010: With output level = 100% Production : 1,000 x 12 = 12,000 products Sales : 12,000 x 20.0 = 240,000 (monetary figures in $’000) Direct production costs : 12,000 x 7.5 = 90,000 Variable costs : 12,000 x 2.5 = 30,000 Costs of sales : Direct costs + Variable costs = 120,000 Semi-variable portion : 12,000 x 5.0 = 60,000 Fixed portion : 1,500 x 12 = 18,000 Delivery costs : Semi-variable portion + Fixed portion = 78,000 Staff costs (fixed) : 2,000 x 12 = 24,000 Rental (fixed) : 500 x 12 = 6,000 With…show more content…
Therefore, the recommendation project which have higher rate of return than 25% is project B. 3.3 Net Present Value Project A Year | 11% Col. | Net Cash Inflow | Present Value of Net Cash Inflow | 1 | 0.901 | 7,500 | 6,757.5 | 2 | 0.812 | 7,750 | 6,293 | 3 | 0.731 | 8,000 | 5,848 | 4 | 0.659 | 7,750 | 5,107.25 | 5 | 0.593 | 7,500 | 4,447.5 | Total PV of Net Cash Inflow = $28,453.25 Less Investment =

More about Acc 291 Week 3 Budgets Essay

Open Document