Manic Corporation uses customers served as its measure of activity. During June, the company budgeted for...

Manic Corporation uses customers served as its measure of activity. During June, the company budgeted for 20,000 customers, but actually served 19,000 customers. The company has provided the following data concerning the formulas used in its budgeting and its actual results for June:

Data used in budgeting:

	fixed Element per month	Variable Element per customer
revenue		$4.50
wages and Salaries	$23,900	$1.40
Supplies	0	$0.80
Insurance	$5,700	$0.00
Miscellaneous	$5,000	$0.40

Actual results for June:

Revenue	$85,400
wages and salaries	$52,700
supplies	$17,500
Insurance	$5,500
Miscellaneou	$12,200

Required: Prepare the company's flexible budget performance report for June. Label each variance as favorable (F) or unfavorable (U).

Solutions

Expert Solution

Answer:-

Manic Corporation
Flexible Budget Performance Report
For the month ended June
Particulars		Flexible Budget	Actual Results	Variances	Remark
		$	$	$
Revenue	19000 customers served*$4.50 per customer	85500	85400	-100	Unfavourable

Less:- Variable portion expenses
Wages & salaries	19000 customers served*$1.40 per customer	26600	28800	-2200	Unfavourable
Supplies	19000 customers served*$.80 per customer	15200	17500	-2300	Unfavourable

Miscellenous	19000 customers served*$.40 per customer	7600	7200	400	Favourable

Less: Fixed portion Expenses
Wages & salaries		23900	23900	0	No variance
Supplies		0	0	0	No variance
Insurance		5700	5500	200	Favourable
Miscellenous		5000	5000	0	No variance
Income from opreations		1500	-2500	-4000	Unfavourable

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Crovo Corporation uses customers served as its measure of activity. During December, the company budgeted for...

Crovo Corporation uses customers served as its measure of activity. During December, the company budgeted for 42,000 customers, but actually served 44,000 customers. The company has provided the following data concerning the formulas used in its budgeting and its actual results for December: Data used in budgeting: Fixed element per month Variable element per customer Revenue $ 2.60 Wages and salaries $ 20,300 $ 0.89 Supplies $ 0 $ 0.54 Insurance $ 7,300 $ 0.00 Miscellaneous $...

Crovo Corporation uses customers served as its measure of activity. During December, the company budgeted for...

Crovo Corporation uses customers served as its measure of activity. During December, the company budgeted for 39,000 customers, but actually served 41,000 customers. The company has provided the following data concerning the formulas used in its budgeting and its actual results for December: Data used in budgeting: Fixed element per month Variable element per customer Revenue $ 2.50 Wages and salaries $ 20,000 $ 0.86 Supplies $ 0 $ 0.51 Insurance $ 7,000 $ 0.00 Miscellaneous $...

Abel Corporation uses customers served as its measure of activity. During February, the company budgeted for...

Abel Corporation uses customers served as its measure of activity. During February, the company budgeted for 36,400 customers, but actually served 27,600 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served: Revenue: $4.90q Wages and salaries: $34,600 + $1.52q Supplies: $0.92q Insurance: $11,800 Miscellaneous expenses: $7,800 + $0.44q The company reported the following actual results for February: Revenue $ 147,800 Wages and salaries $ 69,400 Supplies $ 15,800...

Arrasmith Corporation uses customers served as its measure of activity. During February, the company budgeted for...

Arrasmith Corporation uses customers served as its measure of activity. During February, the company budgeted for 36,800 customers, but actually served 27,200 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served: Revenue: $5.30q Wages and salaries: $35,000 + $1.64q Supplies: $1.04q Insurance: $12,200 Miscellaneous expenses: $8,200 + $0.48q The company reported the following actual results for February: Revenue $ 155,800 Wages and salaries $ 69,800 Supplies $ 16,200...

Bellamy Corporation uses customers served as its measure of activity. The company bases its budgets on...

Bellamy Corporation uses customers served as its measure of activity. The company bases its budgets on the following information: Revenue should be $3.20 per customer served. Wages and salaries should be $21,000 per month plus $0.80 per customer served. Supplies should be $0.70 per customer served. Insurance should be $5,300 per month. Miscellaneous expenses should be $3,100 per month plus $0.10 per customer served. The company reported the following actual results for October: Customers served 22,000 Revenue $ 73,300 Wages...

Budget Variance Analysis Hertzler Corporation uses customers served as its measure of activity. During November, the...

Budget Variance Analysis Hertzler Corporation uses customers served as its measure of activity. During November, the company budgeted for 23,000 customers, but actually served 25,000 customers. The company uses the following revenue and cost formulas in its budgeting, where q is the number of customers served: Revenue: $7.25q Wages and salaries: $30,500 + $2.30q Supplies: $0.80q Insurance: $6,200 Miscellaneous: $8,750 + $0.30q The company reported the following actual results for November: Revenue $ 185,000 Wages $ 95,000 Supplies $ 19,500...

Bickel Corporation uses customers served as its measure of activity. The following report compares the planning...

Bickel Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of November: Bickel Corporation Comparison of Actual Results to Planning Budget For the Month Ended November 30 Actual Results Planning Budget Variances Customers served 36,000 35,000 Revenue ($3.40q) $ 122,300 $ 119,000 $ 3,300 F Expenses: Wages and salaries ($23,500 + $1.25q) 68,500 67,250 1,250 U Supplies ($0.65q) 20,450 22,750 2,300 F Insurance ($5,400) 5,400...

Cicchetti Corporation uses customers served as its measure of activity. The following report compares the planning...

Cicchetti Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of December: Cicchetti Corporation Comparison of Actual Results to Planning Budget For the Month Ended December 31 Actual Results Planning Budget Variances Customers served 29,000 28,000 Revenue (3.40q) $ 98,800 $ 95,200 $ 3,600 F Expenses: Wages and salaries ($22,800 + $1.18q) 57,020 55,840 1,180 U Supplies ($0.58q) 14,540 16,240 1,700 F Insurance ($4,700) 4,700...

Rundell Corporation uses customers served as its measure of activity. The following report compares the planning...

Rundell Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of July. Wages and Supplies are purely variable costs while Insurance is all fixed cost. Miscellaneous expense is a mixed cost with $2,500 being the fixed component of the total amount planned. Rundell Corporation Comparison of Actual Results to Planning Budget For the Month Ended July 31 Actual Results Planning Budget Customers Served 4,260 5,000...

Cicchetti Corporation uses customers served as its measure of activity. The following report compares the planning...

Cicchetti Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of December: Cicchetti Corporation Comparison of Actual Results to Planning Budget For the Month Ended December 31 Actual Results Planning Budget Variances Customers served 38,000 37,000 Revenue (3.50q) $ 133,800 $ 129,500 $ 4,300 F Expenses: Wages and salaries ($23,700 + $1.27q) 71,960 70,690 1,270 U Supplies ($0.67q) 22,290 24,790 2,500 F Insurance ($5,600) 5,600...

Subjects