Solution
Mohammad Wasif answered on
Oct 26 2021
2
Beech Company
Flexible Budget Performance Report
For Month Ended May 31
Flexible Budget Actual Results Variance Favorable / Unfavorable
Sales $ 1,300,000 $ 1,275,000 $ 25,000 U
Variable Expense $ 750,000 $ 712,500 $ 37,500 U
Contribution Margin $ 550,000 $ 562,500 $ (12,500) F
Fixed Expense $ 300,000 $ 300,000 $ - 0 N
Income from Operations $ 250,000 $ 262,500 $ (12,500) F
3
Particular Variable cost per unit Total fixed cost 24000 units 20000 units
Variable cost $10.25 $300,000 $246,000 $205,000
Fixed cost $10.25 $300,000 $300,000 $300,000
Total cost $546,000 $505,000
4
Flexible Budget Flexible Budget at
Particulars Variable Amount per Unit Total Fixed Cost 20,000 units 26,000 units
Sales $ 20 $ 400,000 $ 520,000
Variable Cost $ 4 $ 80,000 $ 104,000
Contribution Margin $ 16 $ 320,000 $ 416,000
Fixed Costs $ 150,000 $ 150,000 $ 150,000
Income from operations $ 170,000 $ 266,000
5
Brodrick Company
Flexible Budget Performance Report
For Month Ended December 31
Flexible Budget Actual Results Variance Favorable / Unfavorable
Sales $ 520,000 $ 480,000 $ 40,000 U
Variable Expense $ 104,000 $ 112,000 $ (8,000) U
Contribution Margin $ 416,000 $ 368,000 $ 48,000 U
Fixed Expense $ 150,000 $ 145,000 $ 5,000 F
Income from Operations $ 266,000 $ 223,000 $ 43,000 U
7
Actual Cost Standard Cost
AQ x AP AQ x SP SQ x SP
300,000 x 1.78 300,000 x 2.00 240,000 x 2.00
535,000 600,000 480,000
65,000 120,000
Direct materials price variance 65,000 F
Direct materials quantity variance 120,000 U
Total direct materials variance 55,000 U
9
Actual Cost Standard Cost
AH x AR AH x SR SQ x SP
65,000 x 15.00 65,000 x 14.00 67,000 x 14.00
975,000 910,000 938,000
65,000 28,000
Direct labor rate variance 65,000 U
Direct labor efficiency variance 28,000 F
Total...