. Based on the static budget report: 1. What was the primary cause(s) of the loss in net income? 2. Did management do a good, average, or poor job of controlling expense? 3. Were management’s decisions to stay competitive sound? b. Prepare a flexible budget report for the year. c. Based on the flexible budget report, answer the three questions in part (a) above. d. What course of action do you recommend for the management of Alps Pastures

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Topic Video
Question

a. Based on the static budget report:
1. What was the primary cause(s) of the loss in net income?
2. Did management do a good, average, or poor job of controlling expense?
3. Were management’s decisions to stay competitive sound?
b. Prepare a flexible budget report for the year.
c. Based on the flexible budget report, answer the three questions in part (a) above.
d. What course of action do you recommend for the management of Alps Pastures

Flexible Budget and Variance Analysis
Problem
Alps Pastures is a 400-acre farm on the outskirts of New Zealand, specializing in the boarding of
broodmares and their foals. A recent economic downturn in the thoroughbred industry has led to a
decline in breeding activities, and it has made the boarding business extremely competitive. to meet
the competition, Alps Pastures planned in 2014 to entertain clients, advertise more extensively, and
absorb expenses formerly paid by clients such as veterinary and blacksmith fees.
The budget report for 2019 is presented below. As shown, the static income statement budget for the
year is based on an expected 21,900 boarding days at $25 per mare. The variable expenses per mare
per day were budgeted: fee $5, veterinary fees $3, blacksmith fees, $0.25, and supplies $0.55. All other
budgeted expenses were either semifixed or fixed.
During the year, management decided not to replace a worker who quit in March, but it did issue a new
advertising brochure and did more entertaining of clients.
Alps Pastures
Static Budget Income Statement
For the year ended December 31, 2019
Actual
Master Budget
Difference
Number of mares
52
60
Number of boarding days
19,000
21,900
2,900
U
Sales
$380,000
$547,500
$167,500 U
Less: Variable expenses
Feed
104,390
109,500
5,110
Veterinary fees
58,838
65,700
6,862
F
Blacksmith fees
4,984
5,475
491
F
Supplies
Total Variable expenses
Contribution margin
10,178
178,390
201,610
12,045
1,867
14,330
153,170
192,720
F
354,780
Less: Fixed expenses
Depreciation
Insurance
40,000
11,000
40,000
11,000
Utilities
12,000
14,000
2,000
F
Repairs and maintenance
10,000
11,000
1,000
F
Labor
88,000
95,000
7,000
F
Advertisement
12,000
8,000
4,000
Entertainment
7,000
180,000
5,000
2,000
Total Fixed Expenses
184,000
4,000
F
Net Income
$21,610
$170,780
$149,170 U
Required:
a. Based on the static budget report:
1. What was the primary cause(s) of the loss in net income?
2. Did management do a good, average, or poor job of controlling expense?
3. Were management's decisions to stay competitive sound?
b. Prepare a flexible budget report for the year.
c. Based on the flexible budget report, answer the three questions in part (a) above.
d. What course of action do you recommend for the management of Alps Pastures?
Transcribed Image Text:Flexible Budget and Variance Analysis Problem Alps Pastures is a 400-acre farm on the outskirts of New Zealand, specializing in the boarding of broodmares and their foals. A recent economic downturn in the thoroughbred industry has led to a decline in breeding activities, and it has made the boarding business extremely competitive. to meet the competition, Alps Pastures planned in 2014 to entertain clients, advertise more extensively, and absorb expenses formerly paid by clients such as veterinary and blacksmith fees. The budget report for 2019 is presented below. As shown, the static income statement budget for the year is based on an expected 21,900 boarding days at $25 per mare. The variable expenses per mare per day were budgeted: fee $5, veterinary fees $3, blacksmith fees, $0.25, and supplies $0.55. All other budgeted expenses were either semifixed or fixed. During the year, management decided not to replace a worker who quit in March, but it did issue a new advertising brochure and did more entertaining of clients. Alps Pastures Static Budget Income Statement For the year ended December 31, 2019 Actual Master Budget Difference Number of mares 52 60 Number of boarding days 19,000 21,900 2,900 U Sales $380,000 $547,500 $167,500 U Less: Variable expenses Feed 104,390 109,500 5,110 Veterinary fees 58,838 65,700 6,862 F Blacksmith fees 4,984 5,475 491 F Supplies Total Variable expenses Contribution margin 10,178 178,390 201,610 12,045 1,867 14,330 153,170 192,720 F 354,780 Less: Fixed expenses Depreciation Insurance 40,000 11,000 40,000 11,000 Utilities 12,000 14,000 2,000 F Repairs and maintenance 10,000 11,000 1,000 F Labor 88,000 95,000 7,000 F Advertisement 12,000 8,000 4,000 Entertainment 7,000 180,000 5,000 2,000 Total Fixed Expenses 184,000 4,000 F Net Income $21,610 $170,780 $149,170 U Required: a. Based on the static budget report: 1. What was the primary cause(s) of the loss in net income? 2. Did management do a good, average, or poor job of controlling expense? 3. Were management's decisions to stay competitive sound? b. Prepare a flexible budget report for the year. c. Based on the flexible budget report, answer the three questions in part (a) above. d. What course of action do you recommend for the management of Alps Pastures?
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps

Blurred answer
Knowledge Booster
Performance measurements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
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