A new accounting intern at Gibson Corporation lost the only copy of this period's master budget. The CFO wants to evaluate performance for this period but needs the master budget to do so. Actual results for the period follow. 140,000 units $940,800 Sales volume Sales revenue Variable costs Manufacturing Marketing and administrative Contribution margin Fixed costs Manufacturing Marketing and administrative Operating profit 206,976 84,672 $ 649,152 279,320 155, 240 $ 214,592 The company planned to produce and sell 121,800 units for $6.00 each. At that volume, the contribution margin would have been $511,560. Variable marketing and administrative costs are budgeted at 10 percent of sales revenue. Manufacturing fixed costs are estimated at $2.40 per unit at the normal volume of 121,800 units. Management notes, "We budget an operating profit of $1.00 per unit at the normal volume." Required: a. Construct the master budget for the period. b. Prepare a profit variance analysis. Required A Required B Construct the master budget for the period. (Do not round intermediate calculations.) units GIBSON CORPORATION Master Budget Sales volume Sales revenue Variable costs: Manufacturing Marketing and administrative Contribution margin Fixed costs: Manufacturing Marketing and administrative Operating profit Prepare a profit variance analysis. (Do not round intermediate calculations. Indicate the effect of each variance by selecting "F" for favorable, or "U" for unfavorable. If there is no GIBSON CORPORATION Profit Variance Analysis Actual Marketing and Manufacturing Variances Administrative Variances Sales Price Variance Flexible Budget Sales Activity Variance Master Budget $ 940,800 Sales revenue Variable costs: Manufacturing Marketing and administrative Contribution margin Fixed costs: Manufacturing Marketing and administrative Operating profit 206,976 84,672 649,152 279,320 155,240 214,592 $