Respuesta :
Answer:
Explanation:
Master Flexible budgets Volume variance
Budget
Number of units 35,000 34,000 36,000
Sales revenue 1288000 1251200 1324800 36800 F
Variable manufacturing costs
material cost 311500 302600 320400 8900 U
labor cost 147000 142800 151200 4200 U
overhead cost 213500 207400 219600 6100 U
selling,general & administrative cost 217000 210800 223200 6200 U
contribution margin 399000 387600 410400 11400 U
fixed costs
manufacturing overhead 132000 132000 132000 0 N
selling,general & administrative cost 52,000 52,000 52,000 0 N
net operating income 215,000 203,600 226,400 11400 F
Answer:
Check the explanation
Explanation:
                    Walton Publications
                  Flexible Budget variance
                   Flexible Budget Actual results    Variances
Units                 30000        30000 Â
Sales                $11,04,000       $10,74,000     $30,000 U
Variable manufacturing costs: Â Â
Materials             $2,49,000       $2,55,000     $6,000 U
Labor                $1,14,000        $1,11,000      $3,000 F
Overhead            $1,83,000        $1,84,500     $1,500 U
Selling, general and
administrative costs    $2,16,000        $2,10,000     $6,000 F
Contribution Margin    $3,42,000       $3,13,500      $28,500 U
Fixed costs: Â Â
Manufacturing Overhead$1,33,000 Â Â Â Â Â Â $1,18,000 Â Â Â $15,000 F
Selling, general and
administrative costs      $52,000        $58,000     $6,000 U
Net Income             $1,57,000       $1,37,500    $19,500 U
