Question
James Smith is the controller of Telco Industries. James prepared the following budgeted income statement at various levels of sales. After careful review of the
James Smith is the controller of Telco Industries. James prepared the following budgeted income statement at various levels of sales. After careful review of the budgeted income statements, and after discussions with the sales and production managers, the CEO determines that the best alternative is to base the budget on a sales volume of 30,000 units.
| 20,000 | 30,000 | 40,000 |
Sales | $1,240,000 | $1,860,000 | $2,480,000 |
Variable costs |
|
|
|
Direct material | 340,000 | 510,000 | 680,000 |
Direct labor | 300,000 | 450,000 | 600,000 |
Overhead | 360,000 | 540,000 | 720,000 |
Total variable costs | 1,000,000 | 1,500,000 | 2,000,000 |
Contribution margin | 240,000 | 360,000 | 480,000 |
Fixed costs |
|
|
|
Overhead | 62,000 | 62,000 | 62,000 |
Rent | 46,000 | 46,000 | 46,000 |
Insurance | 28,000 | 28,000 | 28,000 |
Advertising | 15,000 | 15,000 | 15,000 |
Total fixed costs | 151,000 | 151,000 | 151,000 |
Operating income | $89,000 | $209,000 | $329,000 |
Actual results for the year were 28,000 units, reflected in the following income statement:
| 28,000 | |
Sales | $1,764,000 |
|
Variable costs |
|
|
Direct material | 504,000 |
|
Direct labor | 434,000 |
|
Overhead | 509,600 |
|
Total variable costs | 1,447,600 |
|
Contribution margin | 316,400 |
|
Fixed costs |
|
|
Overhead | 64,200 |
|
Rent | 45,800 |
|
Insurance | 29,100 |
|
Advertising | 14,000 |
|
Total fixed costs | 153,100 |
|
Operating income | $163,300 |
|
What is the flexible budget variance for direct material?
What is the flexible budget variance for direct labor?
What is the sales volume variance for direct material?
What is the flexible budget variance for variable overhead?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started