Marble Table Company manufactures tables for schools. The 2019 operating budget is based on sales of 44,000 units at $55 per table. Budgeted variable costs are $35 per unit, while fixed costs total $620,000. The budgeted direct material rate is $21 per unit and direct labor is $11. The actual income for 2019 was a surprising $477,000 on actual sales of 46,000 units at $57 each. Actual variable costs were 533 per unit and fixed costs totaled $627.000. What is the Static-Budget Variance for Operating Income? O $217,000 favorable O $40,000 favorable O $257,000 favorable O $579,000 favorable

Marble Table Company manufactures tables for schools. The 2019 operating budget is based on sales of 44,000 units at $55 per table. Budgeted variable costs are $35 per unit, while fixed costs total $620,000. The budgeted direct material rate is $21 per unit and direct labor is $11. The actual income for 2019 was a surprising $477,000 on actual sales of 46,000 units at $57 each. Actual variable costs were 533 per unit and fixed costs totaled $627.000. What is the Static-Budget Variance for Operating Income? O $217,000 favorable O $40,000 favorable O $257,000 favorable O $579,000 favorable

Cornerstones of Cost Management (Cornerstones Series)

4th Edition

ISBN:9781305970663

Author:Don R. Hansen, Maryanne M. Mowen

Publisher:Don R. Hansen, Maryanne M. Mowen

Chapter8: Budgeting For Planning And Control

Section: Chapter Questions

Problem 11CE: Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted...

See similar textbooks

Similar questions

Shalimar Company manufactures and sells industrial products. For next year, Shalimar has budgeted the follow sales: In Shalimars experience, 10 percent of sales are paid in cash. Of the sales on account, 65 percent are collected in the quarter of sale, 25 percent are collected in the quarter following the sale, and 7 percent are collected in the second quarter after the sale. The remaining 3 percent are never collected. Total sales for the third quarter of the current year are 4,900,000 and for the fourth quarter of the current year are 6,850,000. Required: 1. Calculate cash sales and credit sales expected in the last two quarters of the current year, and in each quarter of next year. 2. Construct a cash receipts budget for Shalimar Company for each quarter of the next year, showing the cash sales and the cash collections from credit sales. 3. What if the recession led Shalimars top management to assume that in the next year 10 percent of credit sales would never be collected? The expected payment percentages in the quarter of sale and the quarter after sale are assumed to be the same. How would that affect cash received in each quarter? Construct a revised cash budget using the new assumption.
Sanchez Corporation manufactures tables for schools. The 2023 operating budget is based on sales of 100,000 units at $500 per table. Budgeted variable costs are $350 per unit, while fixed costs total $6,000,000. For 2023, actual sales were 110,000 units at $490 each. Actual variable costs were $360 per unit and fixed costs totaled $5,800,000. Required: a) Prepare a report showing actual results, a static budget and a flexible budget. b) Explain the significance of a flexible budget versus a static budget.
Parlex Company combines its operating expenses for budget purposes in a selling and administrative expense budget. For the first 6 months of 2019, the following data are available. . Sales: 20,000 units quarter 1; 22,000 units quarter 2. Variable costs per dollar of sales: sales commissions 5%, delivery expense 2%, and advertising 4%. Fixed costs per quarter: sales salaries $10,000, office salaries $8,000, depreciation $4,200, insurance $1,500, utilities $800, and repairs expense $500. Unit selling price: $20. Instructions: Prepare a selling and administrative expense budget by quarters for the first 6 months of 2019.
Sanchez Corporation manufactures tables for schools. The 2023 operating budget is based on sales of 100,000 units at $500 per table. Budgeted variable costs are $350 per unit, while fixed costs total $6,000,000. For 2023, actual sales were 110,000 units at $490 each. Actual variable costs were $360 per unit and fixed costs totaled $5,800,000. Required: a) Prepare a report showing actual results, a static budget and a flexible budget.
Atlanta Company is preparing its manufacturing overhead budget for 2020. Relevant data consist of the following. Units to be produced (by quarters): 10,000, 12,000, 14,000, 16,000. Direct labor: Time is 1.5 hours per unit. Variable overhead costs per direct labor hour: indirect materials $0.80; indirect labor $1.20; and maintenance $0.50. Fixed overhead costs per quarter: supervisory salaries $35,000; depreciation $15,000; and maintenance $12,000. Prepare the manufacturing overhead budget for the year, showing quarterly data. (Round overhead rate to 2 decimal places, e.g. 1.25. List variable expenses before fixed expense.) ATLANTA COMPANYManufacturing Overhead Budget Quarter 1 2 3 4 Year $ $ $ $ $…
Walt Bach Company has accumulated the following budget data for the year 2019. Sales: 40000 units, unit selling price $50. Cost of one unit of finished goods: Direct materials 2 pounds at $5 per pound, direct labor 1.5 hours at $12 per hour, and manufacturing overhead $6 per direct labor hour. Inventories (raw material only): Beginning, 10000 pounds; ending, 15000 pounds. Raw materials cost: $5 per pound. Selling and administrative expenses: $200000 Income taxes: 30% of income before income taxes. Prepare a schedule showing the computation of cost of goods sold for 2019.
Walt Bach Company has accumulated the following budget data for the year 2019. Sales: 40000 units, unit selling price $50. Cost of one unit of finished goods: Direct materials 2 pounds at $5 per pound, direct labor 1.5 hours at $12 per hour, and manufacturing overhead $6 per direct labor hour. Inventories (raw material only): Beginning, 10000 pounds; ending, 15000 pounds. Raw materials cost: $5 per pound. Selling and administrative expenses: $200000 Income taxes: 30% of income before income taxes. Prepare a budget income statement for 2019.
The fixed costs of operating the Bunatta Corp. are $4,800,000 annually. Variable costs are incurred at the rate of $25 per maintenance-hour. On average, the company incurs 38,000 maintenance-hours per year. Budgeted and actual hours per user for 2019 are as follows: Assume that budgeted maintenance-hours are used to calculate the allocation rates. Using a single-rate allocation and budgeted usage, how much will each department be allocated? Using a dual-rate allocation with fixed costs allocated according to budgeted hours and variable costs allocated to actual hours, how much overhead will each department be allocated?
Blossom Company is preparing its manufacturing overhead budget for 2020. Relevant data consist of the following. Units to be produced (by quarters): 10, 600, 12,400, 14,700, 16, 300. Direct labor: Time is 1.6 hours per unit. Variable overhead costs per direct labor hour: indirect materials$0.80; indirect labor$1.30; and maintenance$0.70. Fixed overhead costs per quarter: supervisory salaries$37,020; depreciation$19, 700; and maintenance$13,530. Prepare the manufacturing overhead budget for the year, showing quarterly data. (Round overhead rate to 2 decimal places, e.g. 1.25. List variable expenses before fixed expense.) BLOSSOM COMPANY Manufacturing Overhead Budget Quarter 1q, 2q, 3
Thread Company is preparing its manufacturing overhead budget for 2019. Relevant data consist of the following. Units to be produced (by quarters): 10,000, 12,000, 14,000, 16,000. Direct labor: Time is 1 hour per Variable overhead costs per direct labor hour: Indirect materials $0.80; indirect labor $1.20; and maintenance $0.50. Fixed overhead costs per quarter: Supervisory salaries $42,000; depreciation $16,000; and maintenance $12,000. Prepare the manufacturing overhead budget for the year, showing quarterly data. (List variable costs before fixed costs.) unit.
The Baldwin Company, in its master budget for 2019, predicted total sales of $168,000, variable costs of $52,000, and fixed costs of $54,400 ($24,800 manufacturing and $29,600 nonmanufacturing). Actual sales revenue for 2019 turned out to be $188,000. Actual costs were as follows: variable, $54,800, and fixed, $54,000. What was the total master (static) budget variance for 2019? (Note that this variance is also referred to as the total operating income variance.) Was this total variance favorable (F) or unfavorable (U)?
Phoenix Company's 2019 master budget included the following fixed budget report It is based on an expected production and s volume of 17,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales Cost of goods sold Direct materials Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities (S68, 000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping Sales salary (fixed annuel amount) General and administrative expenses Advertising expense Salaries Entertainment expense Income from operations $3,400,000 $1,020,000 255,000 85,000 330, 000 218, 000 215,000 2,123, 000 1,277,000 102,000 136,000 270,000 508,000 131,000 241,000 100, 000 472,000 $ 297,000 Phoenix Company's actual income statement for 2019 follows. PHOENIX COMPANY Statement of Income from Operations For Year Ended December 31, 2019 Seles (20,000 units) Cost of goods sold Direct neterials Direct labor Hachinery repairs…