Question

In: Accounting

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

Revenue

$16,000

$18,000

Expenses:

Wages

$5,450

$6,000

Supplies

$2,640

$2,500

Insurance

$2,700

$2,700

Miscellaneous Expense

$4,350

$4,500

Total Expense

$15,140

$15,700

Net Operating Income

$860

$2,300

Required: Using the Planning budget column and the assumptions above, determine the unit variable costs and the fixed costs needed to build the Flexible Budget then complete the Revenue and Spending Variances and the Activity Variances for each revenue and expense account and the appropriate totals. You may prepare the Flexible Budget amounts on a separate worksheet and submit, but it is not required.Round answers to whole amounts, use commas if necessary and no dollar signs.

Rundell Corporation

Flexible Budget Performance Report - Variances Only

For the Month Ended July 31

Revenue and Spending Variances

Favorable (F)

Unfavorable (U)

Activity Variances

Favorable (F)

Unfavorable (U)

Revenue
Expenses:
Wages and Salaries
Supplies
Insurance
Miscellaneous
Total Expense
Net Operating Income

Solutions

Expert Solution


Related Solutions

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...
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...
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 34,000 Revenue ($4.6q) $ 175,100 $ 156,400 $ 18,700 F Expenses: Wages and salaries ($36,100 + $1.4q) 91,400 83,700 7,700 U Supplies ($0.7q) 26,000 23,800 2,200 U Insurance ($13,100) 13,400...
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 40,000 35,000 Revenue ($4.8q) $ 192,400 $ 168,000 $ 24,400 F Expenses: Wages and salaries ($36,300 + $1.7q) 106,600 95,800 10,800 U Supplies ($0.9q) 35,300 31,500 3,800 U Insurance ($13,300) 13,700...
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 34,000 29,500 Revenue ($4.8q) $ 164,000 $ 141,600 $ 22,400 F Expenses: Wages and salaries ($37,100 + $1.6q) 94,600 84,300 10,300 U Supplies ($0.6q) 20,000 17,700 2,300 U Insurance ($14,100) 14,350...
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...
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 $...
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...
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 $...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT