Assume that in October 20X1 the Schmidt Machinery Company (Exhibit 14.1) manufactured and sold 950 units for $835 each. During this month, the company incurred $475,000 total variable costs and $180,000 total fixed costs. The master budget data for the month are as given in Exhibit 14.1. Required: 1. Prepare a flexible budget for the production and sale of 950 units. 2. Compute for October 20X1: a. The sales volume variance, in terms of operating income. Indicate whether this variance was favorable or unfavorable. b. The sales volume variance, in terms of contribution margin. Indicate whether this variance was favorable or unfavorable. 3. Compute for October 20×1: a. The total flexible budget variance. Indicate whether this variance was favorable or unfavorable. b. The total variable cost flexible budget variance. Indicate whether this variance was favorable or unfavorable. c. The total fixed cost flexible budget variance. Indicate whether this variance was favorable or unfavorable. d. The selling price variance. Indicate whether this variance was favorable or unfavorable. Answer is not complete. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Prepare a flexible budget for the production and sale of 950 units. Units sold 950 Sales $ 793,250 x Variable costs 475,000 × Contribution margin $ 318,250 Fixed costs 180,000x Budgeted operating income $ 138,250 EXHIBIT 14.1 Comparison of Actual and Budgeted Operating Income SCHMIDT MACHINERY COMPANY Analysis of Operating Income (1) For October 20X1 Actual Operating Income Master Budget (3) Variances Units Sales 780 1,000 220 U* $639,600 100% $ 800,000 100% $ 160,400 U Variable costs 350,950 55 450,000 56 99,050 F ** Contribution margin $288,650 45% $ 350,000 44% $ 61,350 U *** Fixed costs 160,650 25 150,000+ 19 10,650 U Operating income $ 128,000 20% $ 200,000 25% $72,000 U *U denotes an unfavorable effect on operating income. **F denotes a favorable effect on operating income. ***Actual fixed factory overhead cost = $130,650; actual fixed selling and administrative costs = $30,000. *Budgeted fixed factory overhead cost = $120,000; budgeted fixed selling and administrative costs = $30,000.
Assume that in October 20X1 the Schmidt Machinery Company (Exhibit 14.1) manufactured and sold 950 units for $835 each. During this month, the company incurred $475,000 total variable costs and $180,000 total fixed costs. The master budget data for the month are as given in Exhibit 14.1. Required: 1. Prepare a flexible budget for the production and sale of 950 units. 2. Compute for October 20X1: a. The sales volume variance, in terms of operating income. Indicate whether this variance was favorable or unfavorable. b. The sales volume variance, in terms of contribution margin. Indicate whether this variance was favorable or unfavorable. 3. Compute for October 20×1: a. The total flexible budget variance. Indicate whether this variance was favorable or unfavorable. b. The total variable cost flexible budget variance. Indicate whether this variance was favorable or unfavorable. c. The total fixed cost flexible budget variance. Indicate whether this variance was favorable or unfavorable. d. The selling price variance. Indicate whether this variance was favorable or unfavorable. Answer is not complete. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Prepare a flexible budget for the production and sale of 950 units. Units sold 950 Sales $ 793,250 x Variable costs 475,000 × Contribution margin $ 318,250 Fixed costs 180,000x Budgeted operating income $ 138,250 EXHIBIT 14.1 Comparison of Actual and Budgeted Operating Income SCHMIDT MACHINERY COMPANY Analysis of Operating Income (1) For October 20X1 Actual Operating Income Master Budget (3) Variances Units Sales 780 1,000 220 U* $639,600 100% $ 800,000 100% $ 160,400 U Variable costs 350,950 55 450,000 56 99,050 F ** Contribution margin $288,650 45% $ 350,000 44% $ 61,350 U *** Fixed costs 160,650 25 150,000+ 19 10,650 U Operating income $ 128,000 20% $ 200,000 25% $72,000 U *U denotes an unfavorable effect on operating income. **F denotes a favorable effect on operating income. ***Actual fixed factory overhead cost = $130,650; actual fixed selling and administrative costs = $30,000. *Budgeted fixed factory overhead cost = $120,000; budgeted fixed selling and administrative costs = $30,000.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Transcribed Image Text:Assume that in October 20X1 the Schmidt Machinery Company (Exhibit 14.1) manufactured and sold 950 units for $835
each. During this month, the company incurred $475,000 total variable costs and $180,000 total fixed costs. The master
budget data for the month are as given in Exhibit 14.1.
Required:
1. Prepare a flexible budget for the production and sale of 950 units.
2. Compute for October 20X1:
a. The sales volume variance, in terms of operating income. Indicate whether this variance was favorable or
unfavorable.
b. The sales volume variance, in terms of contribution margin. Indicate whether this variance was favorable or
unfavorable.
3. Compute for October 20×1:
a. The total flexible budget variance. Indicate whether this variance was favorable or unfavorable.
b. The total variable cost flexible budget variance. Indicate whether this variance was favorable or unfavorable.
c. The total fixed cost flexible budget variance. Indicate whether this variance was favorable or unfavorable.
d. The selling price variance. Indicate whether this variance was favorable or unfavorable.
Answer is not complete.
Complete this question by entering your answers in the tabs below.
Required 1
Required 2 Required 3
Prepare a flexible budget for the production and sale of 950 units.
Units sold
950
Sales
$
793,250 x
Variable costs
475,000 ×
Contribution margin
$
318,250
Fixed costs
180,000x
Budgeted operating income
$
138,250
Transcribed Image Text:EXHIBIT 14.1 Comparison of Actual and Budgeted Operating Income
SCHMIDT MACHINERY COMPANY
Analysis of Operating Income
(1)
For October 20X1
Actual Operating Income
Master Budget
(3)
Variances
Units
Sales
780
1,000
220 U*
$639,600
100%
$ 800,000
100%
$ 160,400 U
Variable costs
350,950
55
450,000
56
99,050 F
**
Contribution margin
$288,650
45%
$ 350,000
44%
$ 61,350 U
***
Fixed costs
160,650
25
150,000+
19
10,650 U
Operating income
$ 128,000
20%
$ 200,000
25%
$72,000 U
*U denotes an unfavorable effect on operating income.
**F denotes a favorable effect on operating income.
***Actual fixed factory overhead cost = $130,650; actual fixed selling and administrative costs = $30,000.
*Budgeted fixed factory overhead cost = $120,000; budgeted fixed selling and administrative costs = $30,000.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education