$\backslash$table$[[$TMATLERAssocietes$],[],[$Ncteal$,$Manutecturioy Whelancet,Molvisy and EAnlolvina Malnaces,,,Seht Mice Welaver,Frallt foulget,Sales Acterty Helater,Manter Bodiget$],[5986805,,,,,\backslash$table$[[5],[3$:$]],,,\backslash$table$[[3],[4$n $100]],\backslash$table$[[5],[($$$170]],1,11812500],[224\mathrm{.}808,,,,,,,,,,,],[,,,,,,,,207,\%,,2418],[\backslash$table$[[3060],[5,051\mathrm{.}5004$ awown as a mhole nomitecCn oo Fiw Variance Analyse $0$

$$

Hep

Sevt $16$et

$5$ Ibent

$3$

Problem $16-55($Algo$)$ Solve for Master Budget Given Actusl Results $($LO $16-2,4)$

The following are the achual nesuats for Berifer Associates for the most recent peliod

The compary planned to produce and sell $81000$ unts for $$12$$$0$ each Ae hat wilune, the convibubion magn woudd have been $$720000$ Varable makeping and adniensabve cous ave budgeted at $5$ percert of saies reverve. Mandactiving fand costs aF estimated at $$5$ per unt at the budgeted volume of ato$00$ unds. Manapentent rober. $"$We tudaet an cperating aroft of $52\mathrm{.}50$ ati une. th the budgeted volume'

Required:

e$.$ Construct the mater budget bor the period

b$.$ Presare as ofl wriance andyas

$$