Determine the static budget and use the information to prepare a flexible budget and analysis for the actually sold. If no effect, select "No Effect" and leave the amount boxes blank. For those boxes in which you must nter negative numbers use a minus sign. (Example: -300).
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
![Titanium Blades refines titanium for use in all brands of razor blades. It prepared a static budget for the sales of
5,500 units. The following variances were observed:
Units
Sales
Variable Expenses
Fixed Expenses
Net Income (loss)
Units
Sales
Determine the static budget and use the information to prepare a flexible budget and analysis for the 6,500 units
actually sold. If no effect, select "No Effect" and leave the amount boxes blank. For those boxes in which you must
nter negative numbers use a minus sign. (Example: -300).
>
Static budget
Flexible budget
Variable Expenses
Fixed Expenses
Actual Results
Net Income (Loss)
$175,500
$27,000 Favorable
77,800 11,800 Unfavorable
93,800
300 Unfavorable
$3,900 $14,900 Unfavorable
LA
5,500 ✔
$ 148,500✔
66,000 X
Variances
93,500 X
-11,000 ✓
6,500
$ 175,500 ✓
$
11,800 X
93,500 X
4,000
Actual Results
$ 175,500✔
LA
93,800 X
93,800 X
3,900 ✔
$
tA
LA
0
Variances
✓ No Effect
200✔ Favorable
300 X Unfavora
100 X Unfavora](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F1d68193e-edd2-4ddd-b4bd-938e72548466%2Fe6275881-7543-47c8-9e5c-dfe91bb84a74%2Fkeh1pid_processed.jpeg&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)