Organic Products estimates the following selling expenses next period:
Salaries (fixed) ........................................................................................ $ 30,000
Commissions (0.05% of sales revenue) ................................... XXXXXXXXXX17,875
Travel (0.03% of sales revenue)............................................... XXXXXXXXXX10,725
Advertising (fixed)................................................................... XXXXXXXXXX60,000
Sales Office Costs ($3,750 plus $0.05 per unit sold) ................. XXXXXXXXXX7,000
Shipping Costs ($0.10 per unit sold) .......................................... XXXXXXXXXX6,500
Total Selling Expenses ............................................................................ $132,100
a. Derive the cost equation (y = a + bx) for selling expenses.
b. Assume that Organic actually sells 50,000 units during the period at an average price of $6 per unit. The company had budgeted sales for the period to be: volume, 65,000 units; price, $5.50. Calculate the sales price and volume variance.
c. The actual selling expenses incurred during the period were $80,000 fixed and $30,000 variable. Prepare a profit variance analysis for sales revenue and selling expenses.