. Prepare a flexible budget performance report for 2019. (Indicate the effect of each varlance by selec unfavorable, and No varlance.) PHOENIX COMPANY Flexible Budget Pertormance Report For Year Ended December 31, 2019 Flexible Budget Actual Results Variances Fav. / Unfav. Variable costs Fired costs

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question
Phoenix Company's 2019 master budget included the following fixed budget report It is based on an expected production and s
volume of 17,000 units.
PHOENIX COMPANY
Fixed Budget Report
For Year Ended December 31, 2019
Sales
Cost of goods sold
Direct materials
Direct labor
Machinery repairs (variable cost)
Depreciation-Plant equipment (straight-line)
Utilities (S68, 000 is variable)
Plant management salaries
Gross profit
Selling expenses
Packaging
Shipping
Sales salary (fixed annuel amount)
General and administrative expenses
Advertising expense
Salaries
Entertainment expense
Income from operations
$3,400,000
$1,020,000
255,000
85,000
330, 000
218, 000
215,000 2,123, 000
1,277,000
102,000
136,000
270,000
508,000
131,000
241,000
100, 000
472,000
$ 297,000
Phoenix Company's actual income statement for 2019 follows.
PHOENIX COMPANY
Statement of Income from Operations
For Year Ended December 31, 2019
Seles (20,000 units)
Cost of goods sold
Direct neterials
Direct labor
Hachinery repairs (variable cost)
Depreciation-Plant equipment (straight-line)
utilities (4ixed cost is $147, 500)
Plant managenent selaries
Gross profit
Selling expenses
Packaging
Shipping
Sales salary (annual)
General and administrative expenses
Advertising expense
Salaries
Entertainment expense
Income from operations
$4,078,000
$1,216,000
308,000
92, 000
330,000
227,800
226,000
2,399, 000
1,679,000
117,000
153,000
288,000
558, 00
140,000
241,000
103, 500
484,500
$ 36,500
Required:
1. Prepare a flexible budget performance report for 2019. (Indicate the effect of each varlance by selecting for favorable,
unfavorable, and No varlance.)
PHOENIX COMPANY
Flexible Budget Performance Report
For Year Ended December 31, 2019
Flexible Budget Actual Results Variances Fav. / Unfav.
Variable costs
Fued costs
Transcribed Image Text:Phoenix Company's 2019 master budget included the following fixed budget report It is based on an expected production and s volume of 17,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales Cost of goods sold Direct materials Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities (S68, 000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping Sales salary (fixed annuel amount) General and administrative expenses Advertising expense Salaries Entertainment expense Income from operations $3,400,000 $1,020,000 255,000 85,000 330, 000 218, 000 215,000 2,123, 000 1,277,000 102,000 136,000 270,000 508,000 131,000 241,000 100, 000 472,000 $ 297,000 Phoenix Company's actual income statement for 2019 follows. PHOENIX COMPANY Statement of Income from Operations For Year Ended December 31, 2019 Seles (20,000 units) Cost of goods sold Direct neterials Direct labor Hachinery repairs (variable cost) Depreciation-Plant equipment (straight-line) utilities (4ixed cost is $147, 500) Plant managenent selaries Gross profit Selling expenses Packaging Shipping Sales salary (annual) General and administrative expenses Advertising expense Salaries Entertainment expense Income from operations $4,078,000 $1,216,000 308,000 92, 000 330,000 227,800 226,000 2,399, 000 1,679,000 117,000 153,000 288,000 558, 00 140,000 241,000 103, 500 484,500 $ 36,500 Required: 1. Prepare a flexible budget performance report for 2019. (Indicate the effect of each varlance by selecting for favorable, unfavorable, and No varlance.) PHOENIX COMPANY Flexible Budget Performance Report For Year Ended December 31, 2019 Flexible Budget Actual Results Variances Fav. / Unfav. Variable costs Fued costs
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Budgeting
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