Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Review the following schedule: (A) (B) (C) (D) (E) Master budget Volume variances Flexible budget Flexible budget variances Actual results (C - A) (E -
Review the following schedule:
(A) | (B) | (C) | (D) | (E) | |||||
Master budget | Volume variances | Flexible budget | Flexible budget variances | Actual results | |||||
(C - A) | (E - C) | ||||||||
Sales - units | 20,000 | 2,000 | 22,000 | 0 | 22,000 | ||||
Sales - revenue | $600,000 | $60,000 | $660,000 | $(22,000) | $638,000 | ||||
Variable expenses | |||||||||
COGS | (360,000) | (36,000) | (396,000) | (18,700) | (414,700) | ||||
Commissions | (6,000) | (600) | (6,600) | (6,160) | (12,760) | ||||
(366,000) | (36,600) | (402,600) | (24,860) | (427,460) | |||||
Contrib. margin | 234,000 | 23,400 | 257,400 | (46,860) | 210,540 | ||||
Fixed expenses | |||||||||
Salaries | (50,000) | (10,000) | (60,000) | (5,000) | (65,000) | ||||
Other operating | (40,000) | 0 | (40,000) | (10,000) | (50,000) | ||||
Depreciation | (10,000) | 0 | (10,000) | 0 | (10,000) | ||||
(100,000) | (10,000) | (110,000) | (15,000) | (125,000) | |||||
Inc. from operations | 134,000 | 13,400 | 147,400 | (61,680) | 85,540 | ||||
Interest expense | (20,000) | 0 | (20,000) | (5,000) | (25,000) | ||||
Inc. before taxes | 114,000 | 13,400 | 127,400 | (66,860) | 60,540 | ||||
Income taxes | (22,800) | (2,680) | (25,480) | 10,345 | (15,135) | ||||
Net income | $91,200 | $10,720 | $101,920 | $(56,515) | $45,405 |
Required: Provide plausible explanations for the volume and flexible budget variances.
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