Purchase Solution

Flexible Budget and Statistical Analysis

Not what you're looking for?

Ask Custom Question

See Attached Spreadsheet.

A condensed income statement for XYZ Company is as follows for the month of November:

Budget Actual Variance

Units Produced and Sold 20,000 19,000 (1,000)
Sales revenue $400,000 $361,000 $(39,000)
Direct materials 60,000 42,000 $18,000
Direct labor 60,000 76,000 $(16,000)
Manufacturing overhead 130,000 130,000 $-
Selling and administration 100,000 99,000 $1,000
Total Costs 350,000 347,000 $3,000
Operating income $50,000 $14,000 $(36,000)

Further analysis revealed the following data on costs:

Variable rate
per Unit Fixed

Direct materials $3
Direct labor 3
Manufacturing overhead 4 $50,000
Selling and adminstration 2 60,000
Totals $12 $110,000


(1) Prepare a report comparing the master budget with a flexible budget for November.

(2) Calculate the following variances:
a. Sales volume
b. Flexible Budget Direct materials (net)
c. Flexible Budget Direct labor (net)
d. Flexible Budget Manufacturing overhead (net)
e. Flexible Budget Selling and administration (net)
f. Flexible budget variance

(3) Comment on the significance of the variances you calculated.

Purchase this Solution

Solution Summary

This solution prepares a flexible budget and calculates the variances relative to the flexible budget.

Purchase this Solution

Free BrainMass Quizzes
Organizational Leadership Quiz

This quiz prepares a person to do well when it comes to studying organizational leadership in their studies.

Basic Social Media Concepts

The quiz will test your knowledge on basic social media concepts.

Operations Management

This quiz tests a student's knowledge about Operations Management

Social Media: Pinterest

This quiz introduces basic concepts of Pinterest social media

Production and cost theory

Understanding production and cost phenomena will permit firms to make wise decisions concerning output volume.