
a)
Prepare a pro forma income statement that would appear in the
a)

Explanation of Solution
Master budget: Master budget is an interrelated budget that collectively summarizes all the planned activities of the business. Master budget is not a single document and it consist the number of interrelated budgets like sales budget, production budget, and
Income statement: The financial statement which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare a pro forma income statement:
Master Budget | ||
Particulars | Revenue at 30,000 Units | |
Sales revenue | $ 45.00 | $ 1,350,000 |
Less: Variable | ||
Materials | $ 9.00 | ($ 270,000) |
Labor | $ 4.50 | ($ 135,000) |
$ 6.30 | ($ 189,000) | |
Variable selling, general, & administrative cost | $ 7.20 | ($ 216,000) |
Contribution margin | $ 540,000 | |
Less: Fixed costs | ||
Manufacturing | ($ 135,000) | |
Selling, general, & administrative cost | ($ 54,000) | |
Net income | $ 351,000 |
Table (1)
b)
Prepare flexible
b)

Explanation of Solution
Flexible Budget: A flexible budget is a budget that is prepared for different levels of the output. In other words, it is a budget that adjusts according to the changes in the volume of the activity. The main purpose of preparing flexible budget is to determine the differences among standard and actual result.
Income statement: The financial statement which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare flexible budget income statements with production volume of 29,000 and 31,000:
Flexible Budget | |||
Particulars | Standard Costs per unit | Revenue at 29,000 Units | Revenue at 31,000 Units |
Sales revenue | $ 45.00 | $ 1,305,000 | $ 1,395,000 |
Less: Variable manufacturing costs | |||
Materials | $ 9.00 | ($ 261,000) | ($ 279,000) |
Labor | $ 4.50 | ($ 130,500) | ($ 139,500) |
Overhead | $ 6.30 | ($ 182,700) | ($ 195,300) |
Variable selling, general, & administrative cost | $ 7.20 | ($ 208,800) | ($ 223,200) |
Contribution margin | $ 522,000 | $ 558,000 | |
Less: Fixed costs | |||
Manufacturing | ($ 135,000) | ($ 135,000) | |
Selling, general, & administrative cost | ($ 54,000) | ($ 54,000) | |
Net income | $ 333,000 | $ 369,000 |
Table (2)
c)
Compute the variable and sales cost volume variance with volume of 31,000 units.
c)

Explanation of Solution
Variance: Variance refers to the difference level in the actual cost incurred and standard cost. The total cost variance is subdivided into separate cost variances; this cost variance indicates that the amount of variance that is attributable to specific casual factors.
Sales volume variance: Sales volume variance is the measure of change in profit due to the difference between the budgeted quantity of units sold and the actual quantity of units sold. It reflects the deviation between the actual quantity of the units sold and the budgeted quantity of units sold.
Compute the variable and sales cost volume variance with volume of 31,000 units:
Computation of variable and sales cost volume variance | ||||
Particulars | Standard Costs per unit | Master Budget | Flexible Budget | Variances |
Revenue at 30,000 Units | Revenue at 31,000 Units | |||
Sales revenue | $ 45.00 | $ 1,350,000 | $ 1,395,000 | $45,000 |
Less: Variable manufacturing costs | ||||
Materials | $ 9.00 | ($ 270,000) | ($ 279,000) | $9,000 |
Labor | $ 4.50 | ($ 135,000) | ($ 139,500) | $4,500 |
Overhead | $ 6.30 | ($ 189,000) | ($ 195,300) | $6,300 |
Variable selling, general, & administrative cost | $ 7.20 | ($ 216,000) | ($ 223,200) | $7,200 |
Contribution margin | $ 540,000 | $ 558,000 | $18,000 | |
Less: Fixed costs | ||||
Manufacturing | ($ 135,000) | ($ 135,000) | 0 | |
Selling, general, & administrative cost | ($ 54,000) | ($ 54,000) | 0 | |
Net income | $ 351,000 | $ 369,000 | $18,000 |
Table (3)
d)
Identify whether the variances are unfavourable or favourable
d)

Explanation of Solution
Variance: Variance refers to the difference level in the actual cost incurred and standard cost. The total cost variance is subdivided into separate cost variances; this cost variance indicates that the amount of variance that is attributable to specific casual factors.
Identify whether the variances are unfavourable or favourable:
Computation of variable and sales cost volume variance | |||||
Particulars | Standard Costs per unit | Master Budget | Flexible Budget | Variances | Favorable or unfavorable |
Revenue at 30,000 Units | Revenue at 31,000 Units | ||||
Sales revenue | $ 45.00 | $ 1,350,000 | $ 1,395,000 | $45,000 | Favorable |
Less: Variable manufacturing costs | |||||
Materials | $ 9.00 | ($ 270,000) | ($ 279,000) | $9,000 | Unfavorable |
Labor | $ 4.50 | ($ 135,000) | ($ 139,500) | $4,500 | Unfavorable |
Overhead | $ 6.30 | ($ 189,000) | ($ 195,300) | $6,300 | Unfavorable |
Variable selling, general, & administrative cost | $ 7.20 | ($ 216,000) | ($ 223,200) | $7,200 | Unfavorable |
Contribution margin | $ 540,000 | $ 558,000 | $18,000 | Favorable | |
Less: Fixed costs | |||||
Manufacturing | ($ 135,000) | ($ 135,000) | 0 | ||
Selling, general, & administrative cost | ($ 54,000) | ($ 54,000) | 0 | ||
Net income | $ 351,000 | $ 369,000 | $18,000 | Favorable |
Table (5)
e)
Explain the manner in which Company L can use the variance to assess the performance.
e)

Explanation of Solution
Variance: Variance refers to the difference level in the actual cost incurred and standard cost. The total cost variance is subdivided into separate cost variances; this cost variance indicates that the amount of variance that is attributable to specific casual factors.
The sales and volume variances assist the managers to evaluate the changes in the sales volume that affect the costs and revenues. Since, the flexible budget is computed at the standard costs and prices, so the variance might not provide insights into the differences between the actual cost and prices and standard cost and prices.
Want to see more full solutions like this?
Chapter 15 Solutions
Survey Of Accounting
- A pet store sells a pet waste disposal system for $60 each. The cost per unit, including the system and enzyme digester, is $42.50. What is the contribution margin per unit? A. $15.00 B. $17.50 C. $12.25 D. $19.00arrow_forwardNarchie sells a single product for $40. Variable costs are 80% of the selling price, and the company has fixed costs that amount to $152,000. Current sales total 16,000 units. What is the break-even point in units?arrow_forwardA company sells 32,000 units at $25 per unit. The variable cost per unit is $20.50, and fixed costs are $52,000. (a) Determine the contribution margin ratio. (b) Determine the unit contribution margin. (c) Determine the income from operations.arrow_forward
- hello tutor provide solutionarrow_forwardGerry Co. has a gross profit of $990,000 and $290,000 in depreciation expenses. Selling and administrative expense is $129,000. Given that the tax rate is 37%, compute the cash flow for Gerry Co. a. $700,000 b. $128,963 c. $649,730 d. $652,230arrow_forwardProvide correct answer this financial accounting questionarrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education





