Question

In: Accounting

AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...

AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February:

Fixed Component
per Month
Variable
Component per Job
Actual Total
for February
Revenue $ 278 $ 33,390
Technician wages $ 8,300 $ 8,150
Mobile lab operating expenses $ 4,900 $ 31 $ 8,770
Office expenses $ 2,800 $ 4 $ 3,170
Advertising expenses $ 1,600 $ 1,670
Insurance $ 2,860 $ 2,860
Miscellaneous expenses $ 970 $ 2 $ 535

The company uses the number of jobs as its measure of activity. For example, mobile lab operating expenses should be $4,900 plus $31 per job, and the actual mobile lab operating expenses for February were $8,770. The company expected to work 130 jobs in February, but actually worked 136 jobs.

Required:

Prepare a flexible budget performance report showing AirQual Test Corporation’s revenue and spending variances and activity variances for February. (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.)

Solutions

Expert Solution

Solution:

Airqual Test Corporation

Flexible Budget Performance Report

For the Month Ended February

Planning budget Activity variance Flexible Budget Revenue and spending variance Actual results
Jobs 130 136 136
Revenue (278)

$36,140

(278 x130)

1,668 F

(36140-37808)

$37,808

(136x278)

4,418U

(37808-33390)

$33,390

Expenses:

Technician wages (8300) 8,300

0

(8300-8300)

8,300

150F

(8300-8150)

$8,150

Mobile lab operating

expenses (4900 + 31q)

$8,930

[4900+(31x130)]

186 U

(8930-9116)

$9,116

[4900+(31x136)

160F

(9116-8770)

$8,770

Office expenses

(2800+4q)

$3,320

[2800+(4x130)]

24U

(3320-3344)

$3,344

[2800+(4x136)]

174F

(3344-3170)

$3,170

Advertising expenses

(1600)

1,600

0

(1600-1600)

1,600

70U

(1600-1670)

$1,670
Insurance (2860) 2,860

0

(2860-2860)

2,860

0

(2860-2860)

$2,860

Miscellaneous expenses

(970+2q)

$1,230

[970+(2x130)]

12 U

(1230-1242)

$1,242

[970+(2x136)]

707F

(1242-535)

$535
Total expenses

$26,240

(8300+8930+3320+1600+2860+1230)

36 U

(26240-26276)

$26,462

(8300+9,116+3344+1600+2860+1242)

1,121F

(26276-25155)

$25,155
Net operating Income

$9,900

(36140-26240)

1,446 F

(9900-11346)

$11,346

(37808-26462)

3,111U

(11346-8235)

$8,235

Related Solutions

AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 276 $ 33,130 Technician wages $ 8,100 $ 7,950 Mobile lab operating expenses $ 4,800 $ 31 $ 8,670 Office expenses $ 2,500 $ 4 $ 2,870 Advertising expenses $ 1,560 $ 1,630 Insurance $ 2,880 $ 2,880 Miscellaneous expenses $...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 278 $ 27,830 Technician wages $ 8,300 $ 8,150 Mobile lab operating expenses $ 4,700 $ 34 $ 8,280 Office expenses $ 2,600 $ 3 $ 2,780 Advertising expenses $ 1,590 $ 1,660 Insurance $ 2,860 $ 2,860 Miscellaneous expenses $...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 276 $ 38,650 Technician wages $ 8,500 $ 8,350 Mobile lab operating expenses $ 4,900 $ 33 $ 9,690 Office expenses $ 2,500 $ 2 $ 2,650 Advertising expenses $ 1,580 $ 1,650 Insurance $ 2,890 $ 2,890 Miscellaneous expenses $...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 277 $ 30,490 Technician wages $ 8,200 $ 8,050 Mobile lab operating expenses $ 4,700 $ 31 $ 8,260 Office expenses $ 2,700 $ 3 $ 2,910 Advertising expenses $ 1,550 $ 1,620 Insurance $ 2,870 $ 2,870 Miscellaneous expenses $...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 277 $ 36,030 Technician wages $ 8,500 $ 8,350 Mobile lab operating expenses $ 4,500 $ 31 $ 8,680 Office expenses $ 2,800 $ 3 $ 3,070 Advertising expenses $ 1,610 $ 1,680 Insurance $ 2,880 $ 2,880 Miscellaneous expenses $...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 275 $ 30,250 Technician wages $ 8,200 $ 8,050 Mobile lab operating expenses $ 4,900 $ 31 $ 8,460 Office expenses $ 2,300 $ 3 $ 2,510 Advertising expenses $ 1,570 $ 1,640 Insurance $ 2,850 $ 2,850 Miscellaneous expenses $...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 279 $ 30,730 Technician wages $ 8,500 $ 8,350 Mobile lab operating expenses $ 4,800 $ 32 $ 8,480 Office expenses $ 2,800 $ 2 $ 2,890 Advertising expenses $ 1,600 $ 1,670 Insurance $ 2,900 $ 2,900 Miscellaneous expenses $...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 279 $ 33,520 Technician wages $ 8,500 $ 8,350 Mobile lab operating expenses $ 4,800 $ 31 $ 8,670 Office expenses $ 2,500 $ 2 $ 2,610 Advertising expenses $ 1,620 $ 1,690 Insurance $ 2,870 $ 2,870 Miscellaneous expenses $...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 279 $ 39,100 Technician wages $ 8,200 $ 8,050 Mobile lab operating expenses $ 4,700 $ 34 $ 9,640 Office expenses $ 2,400 $ 3 $ 2,700 Advertising expenses $ 1,550 $ 1,620 Insurance $ 2,860 $ 2,860 Miscellaneous expenses $...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost...
AirQual Test Corporation provides on-site air quality testing services. The company has provided the following cost formulas and actual results for the month of February: Fixed Component per Month Variable Component per Job Actual Total for February Revenue $ 279 $ 36,310 Technician wages $ 8,600 $ 8,450 Mobile lab operating expenses $ 4,700 $ 31 $ 8,880 Office expenses $ 2,400 $ 2 $ 2,530 Advertising expenses $ 1,560 $ 1,630 Insurance $ 2,890 $ 2,890 Miscellaneous expenses $...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT