Question
Bickel Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month
Bickel Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of November:
Bickel Corporation | ||||||||
Comparison of Actual Results to Planning Budget | ||||||||
For the Month Ended November 30 | ||||||||
| Actual Results | Planning Budget | Variances | |||||
Customers served |
| 36,000 |
|
| 35,000 |
|
|
|
Revenue ($3.40q) | $ | 122,300 |
| $ | 119,000 | $ | 3,300 | F |
Expenses: |
|
|
|
|
|
|
|
|
Wages and salaries ($23,500 + $1.25q) |
| 68,500 |
|
| 67,250 |
| 1,250 | U |
Supplies ($0.65q) |
| 20,450 |
|
| 22,750 |
| 2,300 | F |
Insurance ($5,400) |
| 5,400 |
|
| 5,400 |
| 0 | None |
Miscellaneous expense ($4,400 + $0.34q) |
| 14,000 |
|
| 16,300 |
| 2,300 | F |
Total expense |
| 108,350 |
|
| 111,700 |
| 3,350 | F |
Net operating income | $ | 13,950 |
| $ | 7,300 | $ | 7,150 | F |
Required:
Prepare the company's flexible budget performance report for November. Label each variance as favorable (F) or unfavorable (U). (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)
Bickel Corporation Flexible Budget Performance Report For the Month Ended November 30 Revenue Actual and Flexible Results Spending Budget Variances 36,000 36,000 $ 122,300 Activity Variances Planning Budget Customers served 35,000 $ 119,000 1,250 Revenue Expenses: Wages and salaries Supplies Insurance Miscellaneous expense Total expense Net operating income 68,500 20,450 5,400 14,000 109,350 13,950 67,250 22,750 5,400 16,300 111,700 7,300 $ $Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started