Gibson Manufacturing Company established the following standard price and cost data. Sales price $ 8.60 per...

Gibson Manufacturing Company established the following standard price and cost data.


Sales price	$	8.60	per unit
Variable manufacturing cost	$	3.10	per unit
Fixed manufacturing cost	$	2,600	total
Fixed selling and administrative cost	$	900	total

Gibson planned to produce and sell 2,800 units. Actual production and sales amounted to 3,100 units.

Required

Prepare the pro forma income statement in contribution format that would appear in a master budget.
Prepare the pro forma income statement in contribution format that would appear in a flexible budget.

Prepare the pro forma income statement in contribution format that would appear in a master budget.

GIBSON MANUFACTURING COMPANY
Pro Forma Income Statement
	Master Budget 2,800 Units


	0



	$0

Prepare the pro forma income statement in contribution format that would appear in a flexible budget.

GIBSON MANUFACTURING COMPANY
Pro Forma Income Statement
	Flexible Budget 3,100 Units


	0



	$0

Expert Solution

Ans. A	GIBSON MANUFACTURING COMPANY
	Pro Forma Income Statement
	Master Budget 2,800 units
	Particulars	Amount	Amount
	Sales ($8.60 * 2,800)		$24,080
	Less: Variable manufacturing cost ($3.10 * 2,800)		$8,680
	Contribution margin		$15,400
	Less: Fixed costs:
	Manufacturing	$2,600
	Selling and administrative	$900
	Total fixed cost		$3,500
	Net operating income		$11,900

	*Master budger is prepared on the basis of planned units produced and sold.
	*Fixed costs always remian constant.
	Sales = Planned units sold Selling price
	Variable cost = Planned units sold variable manufacturing cost per unit

Ans. B	GIBSON MANUFACTURING COMPANY
	Pro Forma Income Statement
	Flexible Budget 3,100 units
	Particulars	Amount	Amount
	Sales ($8.60 * 3,100)		$26,660
	Less: Variable manufacturing cost ($3.10 * 3,100)		$9,610
	Contribution margin		$17,050
	Less: Fixed costs:
	Manufacturing	$2,600
	Selling and administrative	$900
	Total fixed cost		$3,500
	Net operating income		$13,550

	*Flexible budger is prepared on the basis of actual units produced and sold.
	*Fixed costs always remian constant.
	Sales = Actual units sold Selling price
	Variable cost = Actual units sold variable manufacturing cost per unit

ekkarill92 answered 1 year ago

Adams Manufacturing Company established the following standard price and cost data: Sales price $ 8.50 per...

Adams Manufacturing Company established the following standard price and cost data: Sales price $ 8.50 per unit Variable manufacturing cost $ 3.70 per unit Fixed manufacturing cost $ 2,800 total Fixed selling and administrative cost $ 600 total Adams planned to produce and sell 2,200 units. Actual production and sales amounted to 2,400 units. Assume that the actual sales price is $8.15 per unit and that the actual variable cost is $3.95 per unit. The actual fixed manufacturing cost is...

Engle Manufacturing Company established the following standard price and cost information: sales price $50 per unit...

Engle Manufacturing Company established the following standard price and cost information: sales price $50 per unit variable Manufacturing cost 32 per unit fixed manufacturing cost $100,000 total fixed selling and administrative cost $40,000 tota Engle expected to produce and sell 15,000 units. Actual production and sales amounted to 16,000 units. Required: (a) Determine the sales volume variances, including variances for number of units, sales revenue, variable manufacturing cost, fixed manufacturing cost, and fixed selling and administrative cost. (b) Classify the...

Zachary Manufacturing Company established the following standard price and cost data:

Zachary Manufacturing Company established the following standard price and cost data: Sales price$8.90per unitVariable manufacturing cost$3.70per unitFixed manufacturing cost$2,100totalFixed selling and administrative cost$1,000totalZachary planned to produce and sell 3,000 units. Actual production and sales amounted to 3,300 units.Assume that the actual sales price is $8.70 per unit and that the actual variable cost is $3.95 per unit. The actual fixed manufacturing cost is $1,900, and the actual selling and administrative costs are $1,030.Requireda.&b. Determine the flexible budget variances and classify the...

Saudia Manufacturing Company established the following standard price and cost information: Sales...

Saudia Manufacturing Company established the following standard price and cost information: Sales price $ 50 per unit Variable manufacturing cost 32 per unit Fixed manufacturing cost $ 100,000 total Fixed selling and administrative cost $ 40,000 total Saudia Company expected to produce and sell 25,000 units. Actual production and sales amounted to 26,500 units. Required: Complete the following table (a) Determine the sales volume variances, including variances for number of units, sales revenue, variable manufacturing...

Gibson Publications established the following standard price and costs for a hardcover picture book that the...

Gibson Publications established the following standard price and costs for a hardcover picture book that the company produces. Standard price and variable costs Sales price $ 36.10 Materials cost 8.80 Labor cost 3.90 Overhead cost 5.40 Selling, general, and administrative costs 7.00 Planned fixed costs Manufacturing overhead $ 134,000 Selling, general, and administrative 47,000 Gibson planned to make and sell 28,000 copies of the book. Required: a. - d. Prepare the pro forma income statement that would appear in the...

A digital camera manufacturing company has the cost data given in the following table: Sales price...

A digital camera manufacturing company has the cost data given in the following table: Sales price $783 Units sold 29,669 Direct labor $1,503,075 Materials $6,348,961 Overhead $2,614,707 Total operating expense $2,740,386 % Profit Calculate the percentage profit

Winslow Manufacturing Company has the following unit data: Sales price &nbsp

Winslow Manufacturing Company has the following unit data: Sales price $600.00 Direct materials 250.00 Direct labor 150.00 Variable overhead 35.00 Fixed overhead (based on 8,000 units) 30.00 Marketing and administrative costs: Variable 25.00 Fixed (based on 8,000 units) 15.00 8,000 units were produced. There were no units in beginning Finished Goods Inventory and 1,500 units in ending Finished Goods Inventory. Required: Compute the unit product using absorption costing and variable costing. Prepare an income...

Rundle Manufacturing Company produces a single product. The following data apply to the standard cost of...

Rundle Manufacturing Company produces a single product. The following data apply to the standard cost of materials and labor associated with making the product: Materials quantity per unit 1 pound Materials price $ 6.10 per pound Labor quantity per unit 2 hours Labor price $ 10.10 per hour During the year, the company made 2,020 units of product. At the end of the year, the following variances had been calculated. Materials usage variance $ 1,159 Favorable Materials price variance $...

The following direct materials standards have been established for a particular product: Standard price per unit...

The following direct materials standards have been established for a particular product: Standard price per unit of output……………………. $4.00 Standard quantity……………………….………………….. 3 lbs. The following data pertain to operations concerning the product for the last month: Actual products manufactured…………………………………..……… 2,000 Actual material purchased and used……..………………..………….6,500 lbs. Actual price paid for materials…………………………………………….$3.80 per lb. HINT: Make a “goalpost” like we did in class to answer the following questions. Make sure to indicate if your variance is favorable or unfavorable. a. What...

Russell and Sons, a CPA firm, established the following standard labor cost data for completing what...

Russell and Sons, a CPA firm, established the following standard labor cost data for completing what the firm referred to as a Class 2 tax return. Russell expected each Class 2 return to require 4.0 hours of labor at a cost of $30 per hour. The firm actually completed 600 returns. Actual labor hours averaged 3.6 hours per return and actual labor cost amounted to $34.50 per hour. Required Determine the total labor variance and indicate whether it is favorable...

Question