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
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
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education