Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. accounting
  3. complete the following table by filling in the unk

Complete the following table by filling in the unknown quantities and U/F designations for variances. Actual Results Flexible Budget Variance Flexible Budget Sales Volume Variance Master Budget Units 3,500 3,200 Sales revenues $252,000 Variable...

Free

80.2K

Verified Solution

Question

Accounting

Complete the following table by filling in the unknownquantities and U/F designations for variances.

Actual

Results

Flexible

Budget

Variance

Flexible

Budget

Sales

Volume

Variance

Master

Budget

Units

3,500

3,200

Sales revenues

$252,000

Variable costs

2,000 U

121,600

Contribution margin

Fixed costs

22,000

20,000

Operating income

$ 92,000

Answer & Explanation Solved by verified expert
3.7 Ratings (720 Votes)

Actual results [A]]

Flexible

Budget

Variance[A-B]

 Flexible budget[B] sales volume variance[B-C] master budget[C]
Units 3500 0 3500 300 F 3200
sales revenue 252000 7000 F 245000    [133000+112000] 21000 F 224000  
Variable cost 135000 2000 U 133000    11400 U 121600
contribution margin 117000 5000 F 112000     [20000+92000] 9600 F 102400
Fixed cost 22000 2000 U 20000 0 20000  
operating income 95000 3000 F 92000 9600 F 82400

Flexible budget is prepared for actual results.

**fixed cost remain constant (so it same under flexible and master budget)

**variable cost under flexible budget = 121600*3500/3200 = 133000

**sales -variable cost= contribution

contribution -fixed cost = net income

This formula is to be modified as per requirement

**sales in master budget = 245000*3200/3500 = 224000

**Actual variable cost = variable cost under flexible budget +Unfavorable variance

       = 133000+2000 = 135000
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Zin AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Q

case 1 A C a Additional Materials Book 0 6 Points 0 smaller A value...

Basic Math
Q

4.9 Broward Manufacturing recently reported the following information: Net income $597,000 ROA 10% Interest expense $220,890 Accounts payable and accruals $1,050,000 Broward's tax rate is 25%....

Finance
Q

Plastids originated from which of the following groups of prokaryotes 1 Spirochaetes 2 Actinobacteria 3...

Biology
Q

8 Given ui 2j 3k and v a u X v the cross product i...

Basic Math
Q

For the function, supply a valid technology formula.f(x) = e-4xUse technology to compute the missing...

Basic Math
Q

Evaluate the series.7?(-1))j=17?(-1)=j=1

Basic Math
Q

Use the Quotient Rule of Logarithms to write an expanded expression equivalent to log2(4x+1/x). Make...

Basic Math
Q

During May, all Direct Materials are transferred from Department A. Inventories are costed by the...

Accounting
Q

round to the nearest two decimal places at end please! ...

Accounting
Q

Partners A and B each receive a salary allowance of 27,000,and share the remainder equally....

Accounting
Q

Flounder Co. had the following transactions during the current period. Mar. 2 Issued 4,900 shares...

Accounting
Q

. Questions 13 - 18 are all based on the following information. Steward Princeville, the...

Finance