Required: 1. Prepare a flexible budget performance report for 2019. (Indicate the effect of each variance by selecting for favorable, unfavorable, and No variance.)

Cornerstones of Cost Management (Cornerstones Series)
4th Edition
ISBN:9781305970663
Author:Don R. Hansen, Maryanne M. Mowen
Publisher:Don R. Hansen, Maryanne M. Mowen
Chapter8: Budgeting For Planning And Control
Section: Chapter Questions
Problem 10CE: Coral Seas Jewelry Company makes and sells costume jewelry. For the coming year, Coral Seas expects...
icon
Related questions
icon
Concept explainers
Question

Please do not give solution in image format ? And Fast Answering Please And Explain Proper Step by Step.

Phoenix Company's 2019 master budget Included the following fixed budget report. It is based on an expected production and sales
volume of 15,000 units.
Sales
Cost of goods sold
Direct materials
Direct labor
Machinery repairs (variable cost)
Depreciation-Plant equipment (straight-line)
Utilities ($45,000 is variable)
Plant management salaries
Gross profit
Selling expenses
Packaging
Shipping
PHOENIX COMPANY
Fixed Budget Report
For Year Ended December 31, 2019
sales salary (fixed annual amount)
General and administrative expenses
Advertising expense
Salaries
Entertainment expense
Income from operations
sales (18,00e units)
Cost of goods sold
Direct materials
Direct labor
Gross profit
Selling expenses
Packaging
Shipping
Machinery repairs (variable cost)
Depreciation-Plant equipment (straight-line)
Utilities (fixed cost is $147,500)
Plant management salaries
Phoenix Company's actual income statement for 2019 follows.
G
sales salary (annual)
General and administrative expenses
$ 975,000
225,000
60,000
Show Transcribed Text
Advertising expense
Salaries
Entertainment expense
Income from operations
300,000
195,000
200,000 1,955,000
1,045,000
75,000
105,000
250,000
PHOENIX COMPANY
statement of Income from Operations
For Year Ended December 31, 2019
125,000
241,000
90,000
$3,000,000
$
$1,185,000
278,000
63,000
300,000
200, 500
210,000
87,500
118,500
268,000
430,000
132,000
241,000
93,500
456,000
159,000
$ 3,648,000
2,236,500
1,411,500
474,000
466,500
471,000
Required:
1. Prepare a flexible budget performance report for 2019. (Indicate the effect of each variance by selecting for favorable,
unfavorable, and No variance.)
Transcribed Image Text:Phoenix Company's 2019 master budget Included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. Sales Cost of goods sold Direct materials Direct labor Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($45,000 is variable) Plant management salaries Gross profit Selling expenses Packaging Shipping PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 sales salary (fixed annual amount) General and administrative expenses Advertising expense Salaries Entertainment expense Income from operations sales (18,00e units) Cost of goods sold Direct materials Direct labor Gross profit Selling expenses Packaging Shipping Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities (fixed cost is $147,500) Plant management salaries Phoenix Company's actual income statement for 2019 follows. G sales salary (annual) General and administrative expenses $ 975,000 225,000 60,000 Show Transcribed Text Advertising expense Salaries Entertainment expense Income from operations 300,000 195,000 200,000 1,955,000 1,045,000 75,000 105,000 250,000 PHOENIX COMPANY statement of Income from Operations For Year Ended December 31, 2019 125,000 241,000 90,000 $3,000,000 $ $1,185,000 278,000 63,000 300,000 200, 500 210,000 87,500 118,500 268,000 430,000 132,000 241,000 93,500 456,000 159,000 $ 3,648,000 2,236,500 1,411,500 474,000 466,500 471,000 Required: 1. Prepare a flexible budget performance report for 2019. (Indicate the effect of each variance by selecting for favorable, unfavorable, and No variance.)
Variable costs
Fixed costs
PHOENIX COMPANY
Flexible Budget Performance Report
For Year Ended December 31, 2018
Flexible Budget Actual Results Variances Fav./Unfav.
0
Transcribed Image Text:Variable costs Fixed costs PHOENIX COMPANY Flexible Budget Performance Report For Year Ended December 31, 2018 Flexible Budget Actual Results Variances Fav./Unfav. 0
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

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
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Fundamentals Of Financial Management, Concise Edi…
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Financial And Managerial Accounting
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Principles of Cost Accounting
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning