Rundle Manufacturing Company established the following standard price and cost data. Sales price $ 8.20 per unit Variable manufacturing cost 3.90 per unit Fixed manufacturing cost 3,000 total Fixed selling and administrative cost 800 total Rundle planned to produce and sell 2,600 units. Actual production and sales amounted to 2,700 units. Required Prepare the pro forma income statement in contribution format that would appear in a master budget. Prepare the pro forma income statement in contribution format that would appear in a flexible budget.
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.
Rundle Manufacturing Company established the following standard price and cost data.
Sales price | $ | 8.20 | per unit |
Variable |
3.90 | per unit | |
Fixed manufacturing cost | 3,000 | total | |
Fixed selling and administrative cost | 800 | total | |
Rundle planned to produce and sell 2,600 units. Actual production and sales amounted to 2,700 units.
Required
-
Prepare the pro forma income statement in contribution format that would appear in a
master budget . -
Prepare the pro forma income statement in contribution format that would appear in a flexible budget.
![0
0
Complete this question by entering your answers in the tabs below.
Required A Required B
Prepare the pro forma income statement in contribution format that would appear in a master budget.
loff
RUNDLE MANUFACTURING COMPANY
Pro Forma Income Statement
Master Budget
Complete this question by entering your answers in the tabs below.
Required A Required B
Prepare the pro forma income statement in contribution format that would appear in a flexible budget.
RUNDLE MANUFACTURING COMPANY
Pro Forma Income Statement
Flexible Budget
-0
|](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F5fa70c8e-c2c0-4088-8b85-2c424d967865%2Fa11a4354-5cf4-44b4-9c27-70aa51edaab6%2Fc7gd452_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Can you recheck the math, this is what the answer is looking for
![Complete this question by entering your answers in the tabs below.
Required A Required B
Prepare the pro forma income statement in contribution format that would appear in a master budget.
RUNDLE MANUFACTURING COMPANY
Pro Forma Income Statement
Sales
Variable manufacturing
Contribution margin
Fixed manufacturing
Fixed selling and administrative
Net income
✔
Sales
Variable manufacturing
Contribution margin
Fixed selling and administrative
Fixed manufacturing
S
Net income
Master
Budget
1x
11,180
3,800
$ (36,299)
Answer is not complete.
Complete this question by entering your answers in the tabs below.
✓$
✔
✔
21,320
(21,319)
Required A Required B
Prepare the pro forma income statement in contribution format that would appear in a flexible budget.
RUNDLE MANUFACTURING COMPANY
Pro Forma Income Statement
$
Answer is not complete.
Flexible
Budget
22,140
10,530✔
11,610
3,800 X
7,810](https://content.bartleby.com/qna-images/question/5fa70c8e-c2c0-4088-8b85-2c424d967865/16e91c93-f601-4463-8387-8ad98f443be6/88fi4ks_thumbnail.png)
![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)