Required information

Skip to question

$[$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 $15,400$ units.

PHOENIX COMPANY

Fixed Budget

For Year Ended December $31$

Sales $ $3,234,000$

Costs

Direct materials $1,001,000$

Direct labor $231,000$

Sales staff commissions $46,200$

Depreciation$$Machinery $300,000$

Supervisory salaries $197,000$

Shipping $231,000$

Sales staff salaries $($fixed annual amount$)251,000$

Administrative salaries $617,100$

Depreciation$$Office equipment $198,000$

Income $ $161,700$

Phoenix Company reports the following actual results. Actual sales were $18,400$ units.

Sales $(18,400$ units$)$ $ $3,910,000$

Costs

Direct materials $ $1,210,720$

Direct labor $283,360$

Sales staff commissions $46,000$

Depreciation$$Machinery $300,000$

Supervisory salaries $208,000$

Shipping $267,720$

Sales staff salaries $($fixed annual amount$)270,000$

Administrative salaries $626,100$

Depreciation$$Office equipment $198,000$

Income $500,100$

Required:

Prepare a flexible budget performance report for the year.

Note: Indicate the effect of each variance by selecting "Favorable" or "Unfavorable". Select $"$No variance" and enter $"0"$ for zero variance.