15-20A (Algo) Determining sales and variable cost volume variances LO 15-2, 15-3, 15-4 Jordan Publications established the following standard price and costs for a hardcover picture book that the company produces. Standard price and variable costs Sales price Materials cost Labor cost Overhead cost Planned fixed costs Manufacturing overhead Selling, general, and administrative costs Selling, general, and administrative $ 36.30 8.70 3.90 5.50 6.20 $128,000 47,000 Jordan planned to make and sell 36,000 copies of the book. Required: a. d. Prepare the pro forma income statement that would appear in the master budget and also flexible budget income statement assuming production volumes of 35,000 and 37,000 units. Determine the sales and variable cost volume variances, assuming volu is actually 37,000 units. Indicate whether the variances are favorable (F) or unfavorable (U). (Select "None" if there is no effect (i.e. zero variance).) Number of units Sales revenue Variable manufacturing costs Materials Master Budget 36,000 Flexible Budgets Volume Variances 35,000 37,000 $ 1,306,800 Labor Manufacturing overhead Variable selling general, and administrative costs 1,306,800 0 0