1.
Actual results | Static budget | Static budget variance | % of Static budget variance | |
Units (pounds) | 560,000 | 546,000 | 14,000 | 2.56% |
Revenue | 2,928,800 | 2,893,800 | 35,000 | 1.21% |
Variable manufacturing overhead | 1,831,200 | 1,747,200 | 84,000 | 4.81% |
Contribution margin | 1,097,600 | 1,146,600 | 49,000 | 4.27% |
2.
Actual results | Flexible budget variance | Flexible budget | Sales volume variance | Static budget | Static budget variance | |
Units (pounds) | 560,000 | 0 | 560,000 | 14,000 | 546,000 | 14,000 |
Revenue | 2,928,800 | (39,200) | 2,968,000 (560,000*$2,893,800/546,000) | 74,200 | 2,893,800 | 35,000 |
Variable manufacturing overhead | 1,831,200 | (39,200) | 1,792,000 (1,747,200/546,000*560,000) | (44,800) | 1,747,200 | 84,000 |
Contribution margin | 1,097,600 | (78,400) | 1,176,000 | 29,400 | 1,146,600 | 49,000 |
3.
Selling price variance = Actual sales units * (Budgeted price - Actual price)
Selling price variance = 560,000 * ($5.3 - 5.23) = $39,200 Unfavorable
4.
The results to Jorge Braun presented should include flexible budget apart from actual and static budget.
Jorge Braun should be concerned as results shown by flexible budget is unfavorable
Lambeth, Inc. produces the basic fillings used in many popular frozen desserts and treats-vanilla and chocolate...
Amerfond, Inc. produced the basic fillings used in
mango popular frozen desserts and treats--vanilla and chocolate ice
creams, puddings, meringues, and fudge. Amerfond used standard
costing and Carrie's over no inventory from one month to the next.
The ice cream product groups results for June 2017 were as
follows:
1. Calculate the static-budget variance in units,
revenues, variable manufacturing costs, and contribution margin.
What percentage is each static-budget variance relative to its
static-budget amount?
2. Break down each static-budget cariance...
Bombe, Inc. produces the basic fillings used in many popular frozen desserts and treats vanilla and chocolate ice creams, puddings, meringues, and fudge. Bombe uses standard costing and carries over no inventory from one month to the next. The ice-cream product group's results for June 2017 were as follows: Performance Report, June 2017 Actual Static Results Budget Units (pounds) 360,000 348,000 Revenues $1,839,600 $1,809,600 Variable manufacturing costs 1,400,400 1,322,400 Contribution margin $439,200 $487,200 Tom Finn, the business manager for ice-cream...
Performance Report, June 2017 Actual Static Results Budget Units (pounds) 390,000 380,000 Revenues $2,203,500 $2,166,000 Variable manufacturing costs 1,423,500 1,368,000 Contribution margin $780,000 $798,000 SteveSteve AdlerAdler, the business manager for ice-cream products, is pleased that more pounds of ice cream were sold than budgeted and that revenues were up.Unfortunately, variable manufacturing costs went up, too. The bottom line is that contribution margin declined by $ 18 comma 000$18,000, which is less thanless than 11% of the budgeted revenues of $...
Personal Assistant Printers, Inc., produces luxury checkbooks with three checks and stubs per page. Each checkbook is designed for an individual customer and is ordered through the customer's bank. The company's operating budget for September 2017 included these data: m (Click the icon to view the operating budget and actual results.) The executive vice president of the company observed that the operating income for September was much lower than anticipated, despite a higher than-budgeted selling price and a lower-than-budgeted variable...
Garbera Enterprises manufactures tires for the Formula 1 motor racing circuit. For August 2017, it budgeted to manufacture and sell 3,100 tires at a variable cost of $77 per tire and total fixed costs of $53,000. The budgeted selling price was $107 per tire. Actual results in August 2017 were 2,900 tires manufactured and sold at a selling price of $109 per tire. The actual total variable costs were $240,700, and the actual total fixed costs were $49,500. Read the...
Connolly Enterprises manufactures tires for the Formula 1 motor racing circuit For August 2017, it budgeted to manufacture and sell 2.900 tires at a variable cost of $75 per tire and total fixed costs of $53,000. The budgeted selling price was $116 per tire. Actual results in August 2017 were 2,600 tires manufactured and sold at a selling price of $117 per tire. The actual total variable costs were $215,800, and the actual total fixed costs were $50,000 Read the...
The Edinburg Company produces engine parts for car manufacturers. A new accountant intern at Edinburg has accidentally deleted the calculations on the company's variance analysis calculations for the year ended December 31, 2017. The following table is what remains of the data. (Click the icon to view the data.) Read the requirements. Requirement 1. Calculate all the required variances. (If your work is accurate, you will find that the total static-budget variance is $0.) Begin with the flexible budget columns,...
The Sodus Company produces engine parts for car manufacturers. A now accountant intern at Sodus has accidentally deleted the calculations on the company's variance analysis calculations for the your unded December 31, 2017. The following table is what remains of the data. B (Click the icon to view the data.) Read the requirements. Requirement 1. Calculate all the required variances. If your work is accurate, you will find that the total static budget variance is $0.) Begin with the flexible...
Melton Enterprises manufactures tires for the Formula 1 motor
racing circuit. For August 2017, it budgeted to manufacture and
sell 3,300 tires at a variable cost of $75 per tire and total fixed
costs of $54,500. The budgeted selling price was $111 per tire.
Actual results in August 2017 were 3,200 tires manufactured and
sold at a selling price of $113 per tire. The actual total variable
costs were $265,600. And the actual total fixed costs were
$51,000.
Requirement 1....
The ultica company y produces engine parts for car
manu
facturers. A new account and inter at Utica has
accidentally deleted the calculations on the company's variance
analysis calculations for the year ended December 31, 2017. The
following table is what remains of the data.
1. Calculate all the required variances. (If your work
is accurate, you will find that the total static-budget variance is
$0)
2. What are the actual and budgeted selling prices? What are the
actual and...