The comparison of an original planning budget for a given accounting period with the actual results can produce misleading conclusions. As you've discovered in this module's reading, variance in activity level creates a need for the planning budget to be altered - resulting in the preparation of a flexible budget. It is this new flexible budget - and not the planning budget - that should be compared with the actual results. The comparison of a flexible budget and actual performance can help managers discover ways to increase revenues and cut expenses. In this activity you will prepare a flexible budget and compare it to the actual results in a performance analysis. Wolverine Manufacturing's planning budget for the second quarter 20XX is shown below. Note the budget was built based on an activity level of 5 aircraft.

Wolverine Manufacturing Planning Budget Second Quarter 20XX
Budgetedaircraft sold (a)- 5
Revenue ($150,000a)	$750,000
Expenses: Direct Materials ($25,000a) Direct Labor ($4,000a) Variable Manufacturing Overhead ($1,000a) Fixed Manufacturing Overhead ($80,000 per month) Variable Selling & Admin. Expenses ($15,000a) Fixed Selling & Admin. Expenses ($25,000 per month) Total Expenses:	125,000 20,000 5,000 240,000 75,000 75,000 540,000
Net Operating Income	210,000

Wolverine's income statement showing the actual results of the second quarter 20XX is shown below.

Wolverine Manufacturing Income Statement Second Quarter 20XX
Actualaircraft sold - 7
Revenue	$975,000
Expenses: Direct Materials Direct Labor Variable Manufacturing Overhead Fixed Manufacturing Overhead Variable Selling & Admin. Expenses Fixed Selling & Admin. Expenses Total Expenses:	160,000 37,000 7,500 210,000 95,000 45,000 554,500
Net Operating Income	420,500

Instructions

Do the following to complete this assignment:

1. Download the flexible budget and performance report template here.Note that the planning budget information and actual results from the income statement have already been entered into the performance report.
2. Wolverine Manufacturing actually sold 7 aircraft during the second quarter 20XX. Create a flexible budget based on 7 aircraft; then enter the flexible budget data into column 2 of the performance report.
3. Calculate the variances between the planning budget and the flexible budget and enter the results in column 3 of the performance report.
4. The actual results from the first quarter income statement have been entered in column 4. Calculate the variance between the actual results and the flexible budget. Enter the variance in column 5 of the performance report.
5. Determine whether each variance between theactual results and flexible budgetis favorable or unfavorable. In column 6 of the performance report, enter F for favorable and U for unfavorable next to each variance.
6. Check you work, make sure your name is on the assignment where requested, and submit your assignment using the guidelines below.

Enter your name here! Instructions: 1. Wolverine Manufacturing actually sold 7 aircraft during the second quarter 20XX. Create a flexible b performance report. 2. Calculate the variances between the planning budget and the flexible budget and enter the results i 3. The actual results from the first quarter income statement have been entered in column 4. Calculate variance in column 5 of the performance report. 4. Determine whether each variance between the actual results and flexible budget is favorable or unf unfavorable next to each variance. Wolverine Manufacturing Performance Rep Column 1 Production Revenue Expenses: Direct Materials Direct Labor Variable Manufacturing Overhead Fixed Manufacturing Overhead Variable selling and administrative expenses Fixed selling and administrative expenses Total Expenses Net Operating Income Planning Budget 5 $ 750,000.00 $ $ $ $ $ $ $ $ 125,000.00 20,000.00 5,000.00 240,000.00 75,000.00 75,000.00 540,000.00 210,000.00 cond quarter 20XX. Create a flexible budget based on 7 aircraft; then enter the flexible budget data into column 2 of the flexible budget and enter the results in column 3 of the performance report. ve been entered in column 4. Calculate the variance between the actual results and the flexible budget. Enter the and flexible budget is favorable or unfavorable. In column 6 of the performance report, enter F for favorable and U for rine Manufacturing Performance Report Second Quarter 20XX Column 2 Column 3 Column 4 Flexible Budget 7 Activity Variances Actual Results $ 975,000.00 $ $ $ $ $ $ $ $ 160,000.00 37,000.00 7,500.00 210,000.00 95,000.00 45,000.00 554,500.00 420,500.00 Column 5 Variance Between Flexible Budget & Actual Results budget data into column 2 of the flexible budget. Enter the enter F for favorable and U for Column 6 Analysis: Favorable or Unfavorable