Part 2 of 2 Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,100 units. 2 points Sales Costs Direct materials Direct labor PHOENIX COMPANY Fixed Budget For Year Ended December 31 eBook Print References Sales staff commissions Depreciation-Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation-office equipment Income $ 3,020,000 966,400 226,500 75,500 300,000 196,000 211,400 251,000 445,200 197,000 $ 151,000 5 Part 2 of 2 Phoenix Company reports the following actual results. Actual sales were 18,100 units. Sales (18,100 units) Costs Direct materials Direct labor $3,665,250 $ 1,172,880 2 points 278,740 Sales staff commissions 81,450 Depreciation-Machinery 300,000 Supervisory salaries 207,000 Shipping 245,255 eBook Sales staff salaries (fixed annual amount) Administrative salaries 271,000 454,200 Print Depreciation-office equipment 197,000 References Income 457,725 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 "O" for zero variance. For Year Ended December 31 PHOENIX COMPANY Flexible Budget Performance Report Budget (18,100 Actual Results Sales Flexible Variances Favorable or Unfavorable units) (18,100 units) $ 3,620,000 $ 3,665,250 $ 45,250 Favorable

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Part 2 of 2
Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,100
units.
2
points
Sales
Costs
Direct materials
Direct labor
PHOENIX COMPANY
Fixed Budget
For Year Ended December 31
eBook
Print
References
Sales staff commissions
Depreciation-Machinery
Supervisory salaries
Shipping
Sales staff salaries (fixed annual amount)
Administrative salaries
Depreciation-office equipment
Income
$ 3,020,000
966,400
226,500
75,500
300,000
196,000
211,400
251,000
445,200
197,000
$ 151,000
5
Part 2 of 2
Phoenix Company reports the following actual results. Actual sales were 18,100 units.
Sales (18,100 units)
Costs
Direct materials
Direct labor
$3,665,250
$ 1,172,880
2
points
278,740
Sales staff commissions
81,450
Depreciation-Machinery
300,000
Supervisory salaries
207,000
Shipping
245,255
eBook
Sales staff salaries (fixed annual amount)
Administrative salaries
271,000
454,200
Print
Depreciation-office equipment
197,000
References
Income
457,725
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 "O" for zero
variance.
For Year Ended December 31
PHOENIX COMPANY
Flexible Budget Performance Report
Budget (18,100 Actual Results
Sales
Flexible
Variances Favorable or Unfavorable
units)
(18,100 units)
$ 3,620,000 $
3,665,250 $
45,250 Favorable
Transcribed Image Text:Part 2 of 2 Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,100 units. 2 points Sales Costs Direct materials Direct labor PHOENIX COMPANY Fixed Budget For Year Ended December 31 eBook Print References Sales staff commissions Depreciation-Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation-office equipment Income $ 3,020,000 966,400 226,500 75,500 300,000 196,000 211,400 251,000 445,200 197,000 $ 151,000 5 Part 2 of 2 Phoenix Company reports the following actual results. Actual sales were 18,100 units. Sales (18,100 units) Costs Direct materials Direct labor $3,665,250 $ 1,172,880 2 points 278,740 Sales staff commissions 81,450 Depreciation-Machinery 300,000 Supervisory salaries 207,000 Shipping 245,255 eBook Sales staff salaries (fixed annual amount) Administrative salaries 271,000 454,200 Print Depreciation-office equipment 197,000 References Income 457,725 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 "O" for zero variance. For Year Ended December 31 PHOENIX COMPANY Flexible Budget Performance Report Budget (18,100 Actual Results Sales Flexible Variances Favorable or Unfavorable units) (18,100 units) $ 3,620,000 $ 3,665,250 $ 45,250 Favorable
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education