{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Solution 11-37 - DATA INPUT Lawnmate Company Operating...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
DATA INPUT Lawnmate Company Operating Results For the Month of May Master Budget Actual Variance Units sold 5,000 4,800 200 U Revenue $1,200,000 $1,152,000 $48,000 U Variable cost 760,000 780,000 (20,000) U Contribution margin $440,000 $372,000 $68,000 U Fixed overhead 180,000 180,000 - Fixed general and adminstrative cost 120,000 115,000 5,000 F Operating income $140,000 $77,000 $63,000 U Unit costs: Direct material $60 Direct labor $44 variable overhead $36 variable selling costs $12 Total variable costs: $780,000 Direct material $320,000 67 Direct labor $192,000 40 Variable overhead $176,000 37 Variable selling expenes $92,000 19 SOLUTION 1) Flexible budget for the month of May, based on 4,800 units, showing separate variable cost budget is as follows: Lawnmate Company Flexibile Budget For the Month of May Revenue 4,800 x $1,200,000 / 5,000 = $1,152,000 Deduct: Variable costs: Direct material 4,800 x $60 = $288,000 Direct labor 4,800 x $44 = 211,200 Variable overhead 4,800 x $36 = 172,800 Variable selling 4,800 x $12 = 57,600 Total variable costs 729,600 Contribution margin $422,400 Deduct: Fixed costs: Fixed overhead 180,000 Fixed general and administrative 120,000 300,000 Operating income $122,400 2) Flexible-budget variances are as follows: Lawnmate Company
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}