Solitaire Company’s fixed budget performance report for June follows. The $318,750 budgeted expenses include $255,000 variable...

Solitaire Company’s fixed budget performance report for June follows. The $318,750 budgeted expenses include $255,000 variable expenses and $63,750 fixed expenses. Actual expenses include $71,450 fixed expenses.

	Fixed Budget		Actual Results		Variances
Sales (in units)		8,500		10,900
Sales (in dollars)	$	425,000	$	545,000	$	120,000	F
Total expenses		318,750		381,500		62,750	U
Income from operations	$	106,250	$	163,500	$	57,250	F

Prepare a flexible budget performance report showing any variances between budgeted and actual results. List fixed and variable expenses separately.

Solutions

Expert Solution

Solution:

Solitaire Company
Flexible Budget Performance Report
For the month June 30
Particulars	Flexible Budget (10900)	Actual results (10900)	variances	fav./Unf.
Sales	$5,45,000	$5,45,000	$0	None
Variable Expense	$3,27,000	$3,10,050	$16,950	F
Contribution margin	$2,18,000	$2,34,950	$16,950	F
Fixed Expense	$63,750	$71,450	$7,700	U
Income from Operations	$1,54,250	$1,63,500	$9,250	F

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

A company’s budgeted costs for 60,000 units are as follows: Fixed manufacturing costs $30,000 Variable manufacturing...

A company’s budgeted costs for 60,000 units are as follows: Fixed manufacturing costs $30,000 Variable manufacturing costs $15.00 per unit The company produced 50,000 units. How much is the flexible budget total manufacturing cost?

Farley Company has budgeted sales revenues as follows: June July August Cash Sales 255,000 195,000 Credit...

Farley Company has budgeted sales revenues as follows: June July August Cash Sales 255,000 195,000 Credit Sales 135,000 145,000 90,000 Total Sales 135,000 400,000 285,000 Past experience indicates that 60% of the credit sales will be collected in the month of sale and the remaining 40% will be collected in the following month. Purchases of inventory are all on credit and 50% is paid in the month of purchase and 50% in the month following purchase. Budgeted inventory purchases are:...

Phoenix Company’s 2017 master budget included the following fixed budget report.

Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANYFixed Budget ReportFor Year Ended December 31, 2017 Sales $ 3,300,000 Cost of goods sold Direct materials $ 915,000 Direct labor 225,000 Machinery repairs (variable cost) 60,000 Depreciation—Plant equipment (straight-line) 315,000 Utilities...

Business Solutions's second-quarter 2018 fixed budget performance report for its computer furniture operations follows. The $175,840...

Business Solutions's second-quarter 2018 fixed budget performance report for its computer furniture operations follows. The $175,840 budgeted expenses include $121,180 in variable expenses for desks and $15,660 in variable expenses for chairs, as well as $39,000 fixed expenses. The actual expenses include $40,900 fixed expenses. List fixed and variable expenses separately. Fixed Budget Actual Results Variances Desk sales (in units) 146 152 Chair sales (in units) 58 66 Desk sales $ 186,880 $ 193,040 $ 6,160 F Chair sales 31,320...

Business Solutions's second-quarter 2018 fixed budget performance report for its computer furniture operations follows. The $159,800...

Business Solutions's second-quarter 2018 fixed budget performance report for its computer furniture operations follows. The $159,800 budgeted expenses include $104,720 in variable expenses for desks and $22,080 in variable expenses for chairs, as well as $33,000 fixed expenses. The actual expenses include $34,100 fixed expenses. List fixed and variable expenses separately. Fixed Budget Actual Results Variances Desk sales (in units) 136 142 Chair sales (in units) 69 77 Desk sales $ 179,520 $ 186,020 $ 6,500 F Chair sales 37,260...

Explain the difference between fixed expenses and variable expenses in a personal budget. Where can most...

Explain the difference between fixed expenses and variable expenses in a personal budget. Where can most people make positive changes in their budget?

The budgeted and actual results for June 2020 are as follows: Budget Actual Production (units) 150,000...

The budgeted and actual results for June 2020 are as follows: Budget Actual Production (units) 150,000 150,500 Direct material A 300,000m2 £675,000 316,050m2 £695,310 Direct material B 900,000 £18,000 1,053,500 £21,070 Direct labour 37,500 hours £318,750 37,625 hours £323,575 Fixed overheads £287,500 £300,623.75 You are required to: Calculate all possible variances from the information provided above for June and use the variances to reconcile the actual cost of production with the standard cost of production. Evaluate the variances calculated in...

Phoenix Company’s 2019 master budget included the following fixed budget report. It is based on an...

Phoenix Company’s 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 18,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales $ 3,600,000 Cost of goods sold Direct materials $ 1,080,000 Direct labor 270,000 Machinery repairs (variable cost) 36,000 Depreciation—Plant equipment (straight-line) 300,000 Utilities ($18,000 is variable) 178,000 Plant management salaries 215,000 2,079,000 Gross profit 1,521,000 Selling expenses Packaging 54,000 Shipping 90,000 Sales salary (fixed...

Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an...

Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales $ 3,150,000 Cost of goods sold Direct materials $ 900,000 Direct labor 240,000 Machinery repairs (variable cost) 45,000 Depreciation—Plant equipment (straight-line) 315,000 Utilities ($45,000 is variable) 195,000 Plant management salaries 190,000 1,885,000 Gross profit 1,265,000 Selling expenses Packaging 90,000 Shipping 90,000 Sales salary (fixed...

Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an...

Phoenix Company’s 2017 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2017 Sales $ 3,375,000 Cost of goods sold Direct materials $ 975,000 Direct labor 300,000 Machinery repairs (variable cost) 60,000 Depreciation—Plant equipment (straight-line) 330,000 Utilities ($45,000 is variable) 205,000 Plant management salaries 215,000 2,085,000 Gross profit 1,290,000 Selling expenses Packaging 75,000 Shipping 105,000 Sales salary (fixed...

Subjects