Net operating income for the Bardol Company for 2018 was:

Sales (45,000 units)		$450,000
Cost of goods sold:
Direct materials	$ 90,000
Direct labor	67,500
Variable overhead	27,000
Fixed overhead	45,000	$229,500
Gross margin		$220,500
Selling and administrative expenses:
Fixed	$140,500
variable	27,000	167,500
Net operating income		$ 53,000

To prepare the budget for 2019, sales are forecasted at a 20% volume increase with no change in sales price or variable costs per unit. Fixed overhead was budgeted to be $45,000. Fixed selling and administrative expenses are budgeted to increase by $4,500. Sales and production volume are expected to be equal, and there are no beginning or ending inventories of work in process or finished goods. The actual operating data for 2019 are:

Sales ($10 per unit)	$520,000
Direct materials	105,750
Direct labor	78,750
Variable overhead	30,376
Fixed overhead	46,124
Variable selling and administrative expenses	31,050
Fixed selling and administrative expenses	145,428

a. Prepare a report comparing the master 2019 operating budget with actual data for 2019. Do not calculate budget variances. b. Prepare a budget report comparing flexible operating budget amounts with actual data for 2019. Assume actual units produced equal the budgeted production from part a. Calculate and label budget variances.

(Use the either set of formats from my homework solution for problem 22-3. Ignore income taxes.)