(1) (2) = (1) – (3) (3) (4) = (3) – (5) (5)
Units (tires) sold 3 ,500g 0 3,500 100 U 3,600g
Revenues $406,000a$ 7,000 F $399,000b$11,400 U $410,400c
Variable costs 280 ,000d 31,500 U 248,500e 7,100 F 255,600f
Contribution margin 126,000 24,500 U 150,500 4,300 U 154,800
Fixed costs 51 ,000g 4,000 F 55,000g 0 55,000g
Operating income $ 75 ,000 $20,500 U $ 95,500 $ 4,300 U $ 99,800
2. The key information items are:
Actual Budgeted
The total static-budget variance in operating income is $24,800 U. There is both an unfavorable
total flexible-budget variance ($20,500) and an unfavorable sales-volume variance ($4,300).
7-22 Flexible budget. Bryant Company’s budgeted prices for direct materials, direct manufac-
turing labor, and direct marketing (distribution) labor per attaché case are $43, $6, and $13, re-
spectively. The president is pleased with the following performance report:
Actual Costs Static Budget Variance
Direct materials $438,000 $473,000 $35,000 F
Direct manufacturing labor 63,600 66,000 2,400 F
Direct marketing (distribution)
labor
133,500 143,000 9,500 F