74.2k views
1 vote
The Real Estate Products Division of McKenzie Co. is operated as a profit center. Sales for the division were budgeted for 2019 at $1,250,000. The only variable costs budgeted for the division were cost of goods sold ($610,000) and selling and administrative ($80,000). Fixed costs were budgeted at $130,000 for the cost of goods sold, $120,000 for selling and administrative, and $95,000 for noncontrollable fixed costs.

Actual results for these items were:

Sales $1,175,000
Cost of goods sold Variable 545,000
Fixed 140,000
Selling and administrative Variable 82,000
Fixed 100,000
Noncontrollable fixed 105,000

Prepare a responsibility report for the Real Estate Products Division for 2019.

User Ambkrish
by
9.0k points

1 Answer

7 votes

Answer and Explanation:

The Preparation of responsibility report for the Real Estate Products Division is following below:-

Particulars Budgeted Actual Difference Favorable/

Unfavorable

Sales $1,250,000 $1,175,000 $75,000 Unfavorable

(Sales of Budgeted - Actual)

Variable cost ($610,000) $545,000 $65,000 Favorable

(variable cost of Budgeted - Actual)

Selling and

administration ($80,000) $82,000 $2,000 Unfavorable

(selling and admin. of Budgeted - Actual)

Total variable

cost $690,000 $627,000 $63,000 Favorable

Contribution

margin $560,000 $548,000 $12,000 Unfavorable

(Sales - Total variable cost)

Fixed cost

Cost of goods

sold $130,000 $140,000 $10,000 Unfavorable

Selling and

administration $120,000 $100,000 $20,000 Favorable

Total fixed cost $250,000 $240,000 $10,000 Favorable

(Fixed cost of goods sold + Selling and administration and the difference of these two)

Net operating

income $310,000 $308,000 $2,000 Unfavorable

Therefore to reach the net operating income we will simply deduct the Contribution margin and total fixed cost.

User Microspino
by
8.7k points
Welcome to QAmmunity.org, where you can ask questions and receive answers from other members of our community.