Answer:
a) The president's pleasure is not justified because the budget performance was unfavorable in all the variable costs.
b) Revised Flexible Performance Report
Flexible Actual Variance
Budget Costs
Direct materials $354,900 $564,000 $209,100 U
Direct manufacturing labor 63,700 78,000 14,300 U
Direct marketing (distribution) labor 109,200 110,000 800 U
Flexible Static Variance
Budget Budget
Direct materials $354,900 $400,000 $45,100 U
Direct manufacturing labor 63,700 80,000 16,300 U
Direct marketing (distribution) labor 109,200 120,000 10,800 U
Explanation:
a) Data and Calculations:
Actual Costs Static Budget Variance
Direct materials 564,000 $400,000 $36,000 F
Direct manufacturing labor 78,000 80,000 2,000 F
Direct marketing (distribution) labor 110,000 120,000 10,000 F
b) Budgeted Prices:
Direct materials = $39
Direct labor = $7
Direct marketing labor = $12
Actual Output = 9,100
Flexible Budget:
Direct materials = $354,900 ($39 x 9,100)
Direct labor = $63,700 ($7 x 9,100)
Direct marketing labor = $109,200 ($12 x 9,100)
The flexible budget for direct materials, labor and marketing were flexed in line with actual output.
