Arrasmith Corporation uses customers served as its measure of activity. During February, the company budgeted for 35,300 customers, but actually served 32,200 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served: Revenue: $3.80q Wages and salaries: $33,500+ $1.19q Supplies: $0.59q Insurance: $10,700 Miscellaneous expenses: $6,700 + $0.33q The company reported the following actual results for February: $ 125,800 $ 68,300 $ 14,700 $ 10,700 $ 19,200 Revenue Wages and salaries Supplies Insurance Miscellaneous expense Required: Prepare the company's flexible budget performance report for February. Label each variance as favorable (F) or unfavorable (U). (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.) Customers served Revenue Expenses: Wages and salaries Supplies Insurance Miscellaneous expense Total expense Net operating income Arrasmith Corporation Flexible Budget Performance Report For the Month Ended February 28 Actual Results Revenue and Spending Flexible Variances Budget 32,200 $ 125,800 $ 68,300 14,700 10,700 19,200 112,900 $ 12.900 S 3,440 F 3,518 F 4,298 F 0 None 1,874 U 5,942 F 9.382 F Activity Variances 32,200 $ 122,360 $11,780 U 71,818 18,998 10,700 17,326 3,689 F 1,829 F 0 None 1,023 F 118,842 6,541 F s 3.518 $5.239 U Planning Budget 35,300
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Trending now
This is a popular solution!
Step by step
Solved in 3 steps