Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I am having trouble figuring out what the contribution margin is under the Sales Volume Variance Section, it is highlighted in red. Waterway Entertainment Corporation

I am having trouble figuring out what the contribution margin is under the Sales Volume Variance Section, it is highlighted in red.

image text in transcribed

image text in transcribed

image text in transcribedimage text in transcribed

image text in transcribedimage text in transcribedimage text in transcribed

Waterway Entertainment Corporation prepared a master budget for the month of November that was based on sales of 182,800 board games. The budgeted income statement for the period is as follows. Sales Revenue $ 2,742,000 Variable expenses Direct materials $ 767,760 Direct labor 383,880 Variable overhead 493,560 Total variable expenses 1,645,200 Contribution margin 1,096,800 Fixed overhead 234,000 Fixed selling and administrative expenses 444,000 Total fixed expenses 678,000 Operating income $ 418,800 During November, Waterway produced and sold 150,100 board games. Actual results for the month are as follows. Sales Revenue $ 2,147,500 Variable expenses Direct materials $ 618,620 Direct labor 302,110 Variable overhead 393,770 Total variable expenses 1,314,500 Contribution margin 833,000 Fixed overhead 221,000 Fixed selling and administrative expenses 459,000 Total fixed expenses 680,000 Operating income $ 153,000 (a) Prepare a flexible budget for November. (Round unit answers to 2 decimal places, e.g. 5.25 & all other answers to 0 decimal places, e.g. 125.) Unit 150,100 games Sales revenue $ 15 $ $ 2251500 Less : Variable expenses Direct material 4.2 i 630420 Direct labor 2.1 i 315210 Variable overhead 2.7 i 405270 PO Total variable expenses 9.00 i 1350900 Contribution margin HA 6.00 900600 Less : Fixed expenses Overhead 234000 i Selling and administrative 444000 PO i Total fixed expenses 678000 PO i Operating income $ HA 222600 (b) Calculate Waterway's static budget variance for November. (Round answers to O 125. Enter all variance amounts as positive values. If variance is zero, sele and enter o for the amounts.) Actual Results Unit Sales 150100 Sales revenue $ 2147500 Less : Variable expenses Direct material 618620 Direct labor 302110 Variable overhead 393770 Total variable expenses 1314500 Contribution margin 833000 Less 4: Fixed expenses Overhead 221000 i Selling and administrative 4 459000 Total fixed expenses 680000 Operating income $ 153000 Waterway's static budget variance for November. (Round answers to 0 decimal places, e.g. all variance amounts as positive values. If variance is zero, select "Not Applicable" for the amounts.) Static Budget Variance Static Budget 32700 i Unfavorable 182800 $ $ 594500 PE i Unfavorable $ $ 2742000 149140 i Favorable 767760 i 81770 i Favorable 383880 PO i 99790i Favorable 493560 i 330700 i Favorable 1645200 i 263800 i Unfavorable 1096800 13000 i Favorable 234000 i 15000 Unfavorable 444000 2000 i Unfavorable 678000 $ $ 265800 i Unfavorable $ $ 418800 Based on the available information, prepare a performance report for management. (If variance is zero, select "Not Applicable" and enter O for the amounts.) Actual Results Flexible Budget Variance Unit Sales 150100 0 Sales revenue 2147500 $ - 104000 Less : Variable expenses Direct material 618620 i - 11800 Direct labor 302110 i -13100 i Variable overhead 393770 i - 11500 i Total variable expenses 1314500 i -36400 i Contribution margin 833000 -67600 i Less : Fixed expenses Overhead 221000 i - 13000 i Selling and administrative 459000 i 15000 Total fixed expenses 680000 2000 Operating income $ 153000 $ -69600 ed on the available information, prepare a performance report for management. (If variance is zero, select "Not plicable" and enter O for the amounts.) Flexible Budget Sales Volume Variance Not Applicable 150100 -32700 Unfavorable Unfavorable $ 2251500 $ -490500 i Unfavorable Favorable 630420 i - 137340 i Favorable Favorable 315210 i -68670 i Favorable Favorable 405270 i -88290 i Favorable A Favorable 1350900 i -294300 i Favorable Unfavorable 900600 -196200 Unfavorable Favorable 234000 i 0 Not Applicable Unfavorable 444000 0 Not Applicable Unfavorable 678000 i 0 Not Applicable Unfavorable $ 222600 $ - 196200 i Unfavorable Static Budget 182800 $ 2742000 767760 i 383880 i 493560 i 1645200 1096800 234000 i 444000 i 678000 ta 418800

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting History And The Rise Of Civilization, Volume II

Authors: Gary Giroux

1st Edition

163157793X, 9781631577932

More Books

Students also viewed these Accounting questions

Question

Identify ways to increase your selfesteem.

Answered: 1 week ago