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
Background image of page 1

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

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

Page1 / 2

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

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online