Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Nina Company prepared the following fixed budget for July using 7,800 units for budgeted sales. Actual sales were 7,500 units and actual costs are shown
Nina Company prepared the following fixed budget for July using 7,800 units for budgeted sales. Actual sales were 7,500 units and actual costs are shown below.
Fixed Budget | ||||
---|---|---|---|---|
For Month Ended July 31 | Variable Amount per Unit | Total Fixed Cost | Fixed Budget (7,800 units) | Actual Results (7,500 units) |
Sales | $ 100 | $ 780,000 | $ 766,550 | |
Variable costs | ||||
Direct materials | 35 | 273,000 | 277,600 | |
Direct labor | 15 | 117,000 | 114,100 | |
Indirect materials | 4 | 31,200 | 29,400 | |
Sales commissions | 11 | 85,800 | 81,550 | |
Total variable costs | 65 | 507,000 | 502,650 | |
Contribution margin | $ 35 | $ 273,000 | $ 263,900 | |
Fixed costs | ||||
DepreciationMachinery | $ 71,050 | 71,050 | 71,050 | |
Supervisor salary | 42,150 | 42,150 | 43,400 | |
Insurance | 10,450 | 10,450 | 10,450 | |
DepreciationOffice equipment | 7,700 | 7,700 | 7,700 | |
Administrative salaries | 33,900 | 33,900 | 31,000 | |
Total fixed costs | $ 165,250 | 165,250 | 163,600 | |
Income | $ 107,750 | $ 100,300 |
Prepare a flexible budget performance report for July at activity level of 7,500 units. Show variances between budgeted and actual amounts. (Indicate the effect of each variance by selecting favorable, unfavorable, or no variance.)
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