Answered step by step
Verified Expert Solution
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
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 ...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