Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Requirea information Use the following information for the Problems below. (Static) [The following information applies to the questions displayed below) Phoenix Company reports the following

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Requirea information Use the following information for the Problems below. (Static) [The following information applies to the questions displayed below) Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,000 units $ 3,000,000 PHOENIX COMPANY Fixed Budget For Year Ended December 31 Sales Costs Direct materials Direct labor Sales staff commissions Depreciation-achinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation office equipment Income 975,000 225,000 60,000 300,000 200,000 225,000 250,000 411,000 195.000 $ 159,000 Problem 8-2A (Static) Preparing a flexible budget performance report LO P1 Phoenix Company reports the following actual results. Actual sales were 18.000 units Problem 8-2A (Static) Preparing a flexible budget performance report LO P1 Phoenix Company reports the following actual results. Actual sales were 18,000 units, Sales (18,000 units) $ 3,648,600 costs Direct materials $ 1,185,000 Direct labor 278,000 Sales staff commissions 63,000 Depreciation Machinery 300,000 Supervisory salaries 210,000 Shipping 261,500 Sales Staff salaries (fixed annual amount) 268,000 Administrative salaries 419,000 Depreciation office equipment 195,000 Income $ 468,500 Required: Prepare a flexible budget performance report for the year (Indicate the effect of each variance by selecting "Favor "Unfavorable". Select "No variance" and enter "0" for zero variance.) Pranare a novinia hot nertamanna rannt in the vaar nirere the start at onch varianne hueniartn ArnhIA" Required information PHOENIX COMPANY Flexible Budget Performance Report Flexible Actual Results Budget (18,000 (18,000 units) units) For Year Ended December 31 Variances Favorable/Unfavorable Variable costs Fixed costs Required information TAU For Year Ended December 31 Actual Results (18,000 units) Budget (18,000 units) Variances Favorable/Unfavorable Variable costs Fixed costs

Step by Step Solution

There are 3 Steps involved in it

Step: 1

To prepare a flexible budget performance report we need to adjust the fixed budget to the actual level of activity which is 18000 units and then compare it with the actual results to find the variances Given Original fixed budget based on 15000 units Actual results based on 18000 units Lets go through the calculations stepbystep Step 1 Create the Flexible Budget for 18000 Units 1 Sales Fixed Budget 3000000 For 15000 units Flexible Budget frac300000015000 times 18000 3600000 2 Variable Costs Direct Materials Fixed Budget 975000 For 15000 units Flexible Budget frac97500015000 times 18000 1170000 Direct Labor Fixed Budget 225000 For 15000 units Flexible Budget frac22500015000 times 18000 270000 Sales Staff Commissions Fixed Budget 60000 For 15000 units Flexible Budget frac6000015000 times 18000 72000 Shipping Fixed Budget 225000 For 15000 units Flexible Budget frac22500015000 times 18000 270000 3 Fixed Costs remain the same regardless of the activity level Depreciation Machinery 300000 Supervisory Salaries 200000 Sales Staff Salaries 250000 Administrative Salaries 411000 Depreciation Office Equipment 195000 Step 2 Fill in the Flexible Budget Performance Report Flexible Budget for 18000 units Actual Results for 18000 units Variances Actual Flexible Budget Indicate Favorable F or Unfavorable U PHOENIX COMPANY Flexible Budget Performance Report For Year Ended December 31 Description Flexible Budget 18000 units Actual Results 18000 units Variances FavorableUnfavorable Sales 3600000 3648000 48000 Favorable Variable Costs Direct Materials 1170000 1185000 15000 Unfavorable Direct Labor 270000 278000 8000 Unfavorable Sales Staff Commissions 72000 63000 9000 Favorable Shipping 270000 261500 8500 Favorable Fixed Costs Depreciation Machinery 300000 300000 0 No variance Supervisory Salaries 200000 210000 10000 Unfavorable Sales Staff Salaries 250000 268000 18000 Unfavorable Administrative Salaries 411000 419000 8000 Unfavorable Depreciation Office Equipment 195000 195000 0 No variance Total Income 462000 468500 6500 Favorable Explanation of Variances 1 Sales Favorable variance ... blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Taxation Of Individuals And Business Entities 2015

Authors: Brian Spilker, Benjamin Ayers, John Robinson, Edmund Outslay, Ronald Worsham, John Barrick, Connie Weaver

6th Edition

978-1259206955, 1259206955, 77862368, 978-0077862367

Students also viewed these Accounting questions