Engineworks Co. provides the following fixed budget data for the year:Sales (20,000 units) …………………………….?$600,000Cost of sales:?? Direct materials …………………………….. $200,000? Direct labor …………………………………160,000? Variable overhead …………………………..60,000? Fixed overhead ……………………………..80,000500,000Gross profit …………………………………….?$100,000Operating expenses:?? Fixed ………………………………………..$12,000? Variable …………………………………….40,000 52,000Income from operations ………………………..?$ 48,000The company's actual activity for the year follows:??Sales (21,000 units)
…………………………….?$651,000Cost of goods sold:?? Direct materials …………………………….. $231,000? Direct labor …………………………………168,000? Variable overhead …………………………..73,500? Fixed overhead ……………………………..77,500550,000Gross profit …………………………………….?$101,000Operating expenses:?? Fixed ……………………………………….12,000? Variable …………………………………….39,500 51,500Income from operations ……………………….?$ 49,500Required:Prepare a flexible budget performance report for the year using the contribution margin format.
What will be an ideal response?
| ? | Budget | Actual | Variance |
| Units ……………………………… | 21,000 | 21,000 | ? |
| Sales ……………………………… | $630,000 | $651,000 | $ 21,000F |
| Variable costs: | ? | ? | ? |
| Direct materials …………………… | 210,000 | 231,000 | 21,000U |
| Direct labor …………………..…… | 168,000 | 168,000 | 0 |
| Variable overhead ………………… | 63,000 | 73,500 | 10,500U |
| Variable operating expenses ……… | 42,000 | 39,500 | 2,500F |
| Total variable costs …………..…… | $483,000 | $512,000 | $29,000U |
| Contribution margin ……………… | $147,000 | $139,000 | $ 8,000U |
| Fixed costs: | ? | ? | ? |
| Overhead ………………………… | $ 80,000 | $ 77,500 | $ 2,500F |
| Operating expenses ……………… | 12,000 | 12,000 | 0 |
| Total fixed costs ………………… | $ 92,000 | $ 89,500 | $ 2,500F |
| Income from operations ………… | $ 55,000 | $ 49,500 | $ 5,500U |
You might also like to view...
What should a salesperson using the FAB selling technique primarily stress during a sales presentation?
What will be an ideal response?
The cost of equipment would include the cost of test runs to see that the equipment is operating properly
Indicate whether the statement is true or false
Deloria Corporation has two production departments, Forming and Assembly. The company uses a job-order costing system and computes a predetermined overhead rate in each production department. The Forming Department's predetermined overhead rate is based on machine-hours and the Assembly Department's predetermined overhead rate is based on direct labor-hours. At the beginning of the current year, the company had made the following estimates: FormingAssemblyMachine-hours 19,000 15,000Direct labor-hours 4,000 8,000Total fixed manufacturing overhead cost$129,200$77,600Variable manufacturing overhead per machine-hour$1.60 Variable manufacturing overhead per direct labor-hour $3.00During the current month the company started and finished Job T288. The following data were recorded for
this job:Job T288:FormingAssemblyMachine-hours 80 10Direct labor-hours 30 40Direct materials$730$380Direct labor cost$900$1,200If the company marks up its manufacturing costs by 20% then the selling price for Job T288 would be closest to: (Round your intermediate calculations to 2 decimal places.) A. $5,268.00 B. $5,795.00 C. $4,390.00 D. $878.00
In 2015, Diet Mountain Dew suffered a 2.8 percent decline in sales. A(n) ________ noted that overall sales of carbonated beverages also that declined that year and allowed the advertisers to set informed marketing objectives.
A. situation analysis B. stakeholder audit C. integrated product survey D. market survey E. product audit