Question

In: Accounting

A new accounting intern at Gibson Corporation lost the only copy of this period's master budget....

A new accounting intern at Gibson Corporation lost the only copy of this period's master budget. The CFO wants to evaluate performance for this period but needs the master budget to do so. Actual results for the period follow:  
  

Sales volume 120,000 units
Sales revenue $ 806,400
Variable costs
Manufacturing 177,408
Marketing and administrative 72,576
Contribution margin $ 556,416
Fixed costs
Manufacturing 232,680
Marketing and administrative 139,560
Operating profit $ 184,176

  

The company planned to produce and sell 103,200 units for $6.00 each. At that volume, the contribution margin would have been $433,440. Variable marketing and administrative costs are budgeted at 10 percent of sales revenue. Manufacturing fixed costs are estimated at $2.40 per unit at the normal volume of 103,200 units. Management notes, "We budget an operating profit of $1.00 per unit at the normal volume."

  

Required:

a. Construct the master budget for the period. (Do not round intermediate calculations.)

b. Prepare a profit variance analysis. (Do not round intermediate calculations. Indicate the effect of each variance by selecting "F" for favorable, or "U" for unfavorable. If there is no effect, do not select either option.)

References

eBook & Resources

WorksheetLearning Objective: 16-02 Develop and use flexible budgets.

Solutions

Expert Solution

Please find below table useful to compute desired results: -

End results would be as follows: -

*Negative values are Unfavorable*


Related Solutions

A new accounting intern at Gibson Corporation lost the only copy of this period's master budget....
A new accounting intern at Gibson Corporation lost the only copy of this period's master budget. The CFO wants to evaluate performance for this period but needs the master budget to do so. Actual results for the period follow:         Sales volume 240,000 units   Sales revenue $ 1,612,800   Variable costs       Manufacturing 354,816       Marketing and administrative 145,152        Contribution margin $ 1,112,832   Fixed costs       Manufacturing 469,600       Marketing and administrative 276,800        Operating profit $ 366,432         The company planned...
Problem 16-46 Solve for Master Budget Given Actual Results (LO 16-2, 4) A new accounting intern...
Problem 16-46 Solve for Master Budget Given Actual Results (LO 16-2, 4) A new accounting intern at Gibson Corporation lost the only copy of this period's master budget. The CFO wants to evaluate performance for this period but needs the master budget to do so. Actual results for the period follow:      Sales volume 130,000 units Sales revenue $ 873,600 Variable costs Manufacturing 192,192 Marketing and administrative 78,624 Contribution margin $ 602,784 Fixed costs Manufacturing 251,200 Marketing and administrative 146,000...
Mastery Problem: Liabilities: Bonds Payable SpringFit Corporation You are an accounting intern working for SpringFit Corporation....
Mastery Problem: Liabilities: Bonds Payable SpringFit Corporation You are an accounting intern working for SpringFit Corporation. You have recently been assigned to help one of the accountants who is doing an internal audit of the business. You will be assisting with a review of the payables issued by SpringFit Corporation. Your first task is to review the previous year’s journal entries, shown as follows: Journal Entries, Year 1 Journal DateDescriptionDebitCredit Jan. 1Cash1,004,720          Premium on Bonds Payable58,720          Bonds Payable946,000            Jun....
Millen Corporation is a merchandiser that is preparing a master budget for the month of July....
Millen Corporation is a merchandiser that is preparing a master budget for the month of July. The company’s balance sheet as of June 30th is shown below: Millen Corporation Balance Sheet June 30 Assets Cash $ 120,000 Accounts receivable 166,000 Inventory 37,200 Plant and equipment, net of depreciation 554,800 Total assets $ 878,000 Liabilities and Stockholders’ Equity Accounts payable $ 93,000 Common stock 586,000 Retained earnings 199,000 Total liabilities and stockholders’ equity $ 878,000 Millen’s managers have made the following...
Millen Corporation is a merchandiser that is preparing a master budget for the month of July....
Millen Corporation is a merchandiser that is preparing a master budget for the month of July. The company’s balance sheet as of June 30th is shown below: Millen Corporation Balance Sheet June 30 Assets Cash $ 120,000 Accounts receivable 166,000 Inventory 37,200 Plant and equipment, net of depreciation 554,800 Total assets $ 878,000 Liabilities and Stockholders’ Equity Accounts payable $ 93,000 Common stock 586,000 Retained earnings 199,000 Total liabilities and stockholders’ equity $ 878,000 Millen’s managers have made the following...
Petesy Corporation is preparing its Master Budget for 2019. Budget information is as follows:                           &nb
Petesy Corporation is preparing its Master Budget for 2019. Budget information is as follows:                                                         Sales                      Production Cost                                Operating Expenses 2019               1st Quarter          P280,000              P192,000                              P64,000                         2nd Quarter         320,000               200,000                                  68,000                         3rd Quarter          360,000               224,000                                  72,000                         4th Quarter          352,000               200,000                                  76,000 2020               1st Quarter          320,000               224,000                                  72,000 The budgeted Finished Goods Inventories are:         2018       March 31             P56,000                         June 30                 52,000                         September 30      60,000                         December 31     48,000 The company uses...
Adia Davis Principles of Accounting 2: Summer 2018 - Accounting 206 Master Budget Project instructions |...
Adia Davis Principles of Accounting 2: Summer 2018 - Accounting 206 Master Budget Project instructions | help [The following information applies to the questions displayed below.] Near the end of 2015, the management of Dimsdale Sports Co., a merchandising company, prepared the following estimated balance sheet for December 31, 2015.    DIMSDALE SPORTS COMPANY Estimated Balance Sheet December 31, 2015 Assets   Cash $ 35,000   Accounts receivable 520,000   Inventory 95,000      Total current assets $ 650,000   Equipment $ 576,000   Less accumulated...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 74,000 Accounts receivable 143,000 Inventory 73,500 Plant and equipment, net of depreciation 224,000 Total assets $ 514,500 Liabilities and Stockholders’ Equity Accounts payable $ 85,000 Common stock 310,000 Retained earnings 119,500 Total liabilities and stockholders’ equity $ 514,500 Beech’s managers...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter...
Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company’s balance sheet as of June 30th is shown below: Beech Corporation Balance Sheet June 30 Assets Cash $ 74,000 Accounts receivable 143,000 Inventory 73,500 Plant and equipment, net of depreciation 224,000 Total assets $ 514,500 Liabilities and Stockholders’ Equity Accounts payable $ 85,000 Common stock 310,000 Retained earnings 119,500 Total liabilities and stockholders’ equity $ 514,500 Beech’s managers...
Sheridan Entertainment Corporation prepared a master budget for the month of November that was based on...
Sheridan Entertainment Corporation prepared a master budget for the month of November that was based on sales of 153,000 board games. The budgeted income statement for the period is as follows. Sales Revenue $2,601,000 Variable expenses   Direct materials $703,800   Direct labor 290,700   Variable overhead 397,800 Total variable expenses 1,392,300 Contribution margin 1,208,700    Fixed overhead 253,900    Fixed selling and administrative expenses 508,600 Total fixed expenses 762,500 Operating income $446,200 During November, Sheridan produced and sold 187,300 board games. Actual results for...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT