Question: 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
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
