Bellaton Industries is a manufacturing company located in Europe that has just completed the first month of a new fiscal year. The Finance Department is reviewing the variances of actual results to the master budget. The expenditures within the Marketing and Facilities departments make up the majority of the fixed costs. The Sales Operations Department is responsible for revenue. The actual results and master budget are shown below. Bellaton Budget Actual Master Budget Units sold 18,000 16,000 Revenues 1,512,000 1,360,000 Variable Costs Direct materials (792,000) (672,000) Direct labor (252,000) (240,000) Variable overhead (144,000) (128,000) Contribution margin 324,000 320,000 Fixed costs (210,000) (215,000) Operating Income 114,000 105,00 Question 1. Prepare a flexible budget based on the actual sales volume. (Negative amounts should be indicated with minus sign.) Budget Units Sold Revenues Variable Costs Direct Material Direct Labor Var. Overhead Cont. Margin Fixed Costs Operating Income Question 2. Calculate the flexible-budget variance by comparing actual results to the flexible budget. (Negative amounts should be indicated with minus sign.) Budget Actual Results Flexible Budget Variances (Amount) (U or F) Units Sold Revenues Variable Costs Direct Material Direct Labor Var. Overhead Cont. margin Fixed costs Operating Income Question 3: Explain the significance of these variances. Question 4: Identify and describe three benefits of measuring performance by comparing actual results to the master budget. Question 5: Identify and describe one limitation of measuring performance by comparing actual results to the master budget. Question 6: Identify and describe the different types of responsibility centers. Question 7: Identify the responsibility centers in the scenario. Question 8: Explain the difference between the sales-volume variance for operating income and the sales-price variance.
Bellaton Industries is a manufacturing company located in Europe that has just completed the first month of a new fiscal year. The Finance Department is reviewing the variances of actual results to the
Bellaton Budget
Actual | Master Budget | |
---|---|---|
Units sold | 18,000 | 16,000 |
Revenues | 1,512,000 | 1,360,000 |
Variable Costs | ||
Direct materials | (792,000) | (672,000) |
Direct labor | (252,000) | (240,000) |
Variable |
(144,000) | (128,000) |
Contribution margin | 324,000 | 320,000 |
Fixed costs | (210,000) | (215,000) |
Operating Income | 114,000 | 105,00 |
Question 1. Prepare a flexible budget based on the actual sales volume. (Negative amounts should be indicated with minus sign.)
Budget
Units Sold | |
Revenues | |
Variable Costs | |
Direct Material | |
Direct Labor | |
Var. Overhead | |
Cont. Margin | |
Fixed Costs | |
Operating Income |
Question 2. Calculate the flexible-
Budget
Actual Results |
Flexible Budget | Variances (Amount) | (U or F) |
---|---|---|---|
Units Sold | |||
Revenues | |||
Variable Costs | |||
Direct Material | |||
Direct Labor | |||
Var. Overhead | |||
Cont. margin | |||
Fixed costs | |||
Operating Income |
Question 3: Explain the significance of these variances.
Question 4: Identify and describe three benefits of measuring performance by comparing actual results to the master budget.
Question 5: Identify and describe one limitation of measuring performance by comparing actual results to the master budget.
Question 6: Identify and describe the different types of responsibility centers.
Question 7: Identify the responsibility centers in the scenario.
Question 8: Explain the difference between the sales-volume variance for operating income and the sales-price variance.
Unlock instant AI solutions
Tap the button
to generate a solution