Question

Allard Manufacturing Company established the following standard price and cost data. Sales price $ 870 Variable manufacturing cost Fixed manufacturing cost Fixed selling and administrative cost $ 3.90 per $2,700 total $ 900 total Allard planned to produce and sell 2.900 units. Actual production and sales amounted to 3.200 units Required a. Prepare the pro forma income statement in contribution format that would appear in a master budget ALLARD MANUFACTURING COMPANY Pro Forma Income Statement Master Budget 2.900 Units b. Prepare the pro forma income statement in contribution format that would appear in a flexible budget ALLARD MANUFACTURING COMPANY Pro Forma Income Statement Flexible Budget 3.200 Units

Answer 1

Requirement a:

For Master Budget

ALLARD MANUFACTURING COMPANY
Pro Forma Income Statement
	Master Budget 2,900 units
Sales revenue   [2,900 x $8.70]	$25,230
Less: Variable manufacturing cost [2,900 x $3.90]	($11,310)
Contribution margin	$13,920
Less: Fixed manufacturing costs	($2,700)
Fixed selling and administrative cost	($900)
Net income	$10,320

Requirement b:

ALLARD MANUFACTURING COMPANY
Pro Forma Income Statement
	Flexible Budget 3,200 units
Sales revenue   [3,200 x $8.70]	$27,840
Less: Variable manufacturing cost [3,200 x $3.90]	($12,480)
Contribution margin	$15,360
Less: Fixed manufacturing costs	($2,700)
Fixed selling and administrative cost	($900)
Net income	$11,760