Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,888 units. Sales Costs Direct materials Direct labor Sales staff commissions PHOENIX COMPANY Fixed Budget For Year Ended December 31 Depreciation Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation-Office equipment Income Direct materials Direct labor Sales staff commissions Depreciation-Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation-office equipment Income $ 3,150,000 975,000 225,000 60,000 Phoenix Company reports the following actual results. Actual sales were 18,000 units. Sales (18,000 units) $ 3,825,000 Costs $ 1,184,400 277,200 63,000 300,000 197,000 210,000 246,000 579,500 200,000 $ 157,500 300,000 212,000 243,900 267,000 586,500 200,000 491,000 Required: Prepare a flexible budget performance report for the year. (Indicate the effect of each variance by selecting "Favorable" or "Unfavorable". Select "No variance" and enter "0" for zero variance.)
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.
Please do not give solution in image format thanku



Trending now
This is a popular solution!
Step by step
Solved in 3 steps









