Answer
|
Flexible Budget |
Actual Results |
Variances |
Fav / Unfav |
|
|
Sales |
$556,000 |
$510,000 |
$46,000 |
Unfavourable |
|
Variable expenses |
$83,400 |
$113,600 |
$30,200 |
Unfavourable |
|
Contribution margin |
$472,600 |
$396,400 |
$76,200 |
Unfavourable |
|
Fixed expenses |
$141,000 |
$134,000 |
$7,000 |
Favourable |
|
Income from Operations |
$331,600 |
$262,400 |
$69,200 |
Unfavourable |
--Working
|
Flexible Budget |
Actual Results |
|
|
Sales |
=436000*27800/21800 |
510000 |
|
Variable expenses |
=65400*27800/21800 |
113600 |
|
Contribution margin |
=556000-83400 |
=510000-113600 |
|
Fixed expenses |
141000 |
134000 |
|
Income from Operations |
=472600-141000 |
=396400-134000 |
Brodrick Company expects to produce 21,800 units for the year ending December 31. A flexible budget...
Brodrick Company expects to produce 21,200 units for the year ending December 31. A flexible budget for 21,200 units of production reflects sales of $530,000; variable costs of $63,600; and fixed costs of $142,000. QS 23-4 Flexible budget performance report LO P1 Assume that actual sales for the year are $604,500 (26,100 units), actual variable costs for the year are $113,500, and actual fixed costs for the year are $134,000. Prepare a flexible budget performance report for the year. Use...
Check my work Brodrick Company expects to produce 20,400 units for the year ending December 31. A flexible budget for 20,400 units of production reflects sales of $469,200; variable costs of $61,200; and fixed costs of $143,000. Part 2 of 2 QS 23-4 Flexible budget performance report LO P1 1.11 Assume that actual sales for the year are $578,300 (27,100 units), actual variable costs for the year are $113,200, and actual fixed costs for the year are $134,000. points Prepare...
Brodrick Company expects to produce 20,200 units for the year ending December 31. A flexible budget for 20,200 units of production reflects sales of $545,400; variable costs of $60,600; and fixed costs of $143,000. 1)If the company instead expects to produce and sell 26,700 units for the year, calculate the expected level of income from operations. ------Flexible Budget------ ------Flexible Budget at ------ Variable Amount per Unit Total Fixed Cost 20,200 units 26,700 units Contribution margin $0.00 $0 $0 $0 $0...
Required information [The following information applies to the questions displayed below.) Brodrick Company expects to produce 21,400 units for the year ending December 31. A flexible budget for 21,400 units of production reflects sales of $620,600; variable costs of $64,200; and fixed costs of $141,000. Assume that actual sales for the year are $729,200 (26,800 units), actual variable costs for the year are $114,000, and actual fixed costs for the year are $136,000. Prepare a flexible budget performance report for...
Please provide instructions on each variance and actual
results.
Brodrick Company expects to produce 21,700 units for the year ending December 31. A flexible budget for 21,700 units of production reflects sales of $607,600; variable costs of $65,100; and fixed costs of $143,000. QS 21-4 Flexible budget performance report LO P1 Assume that actual sales for the year are $705,400 (26,800 units), actual variable costs for the year are $113,400, and actual fixed costs for the year are $131,000. Prepare...
Required information [The following information applies to the questions displayed below.] Brodrick Company expects to produce 20,700 units for the year ending December 31. A flexible budget for 20,700 units of production reflects sales of $455,400; variable costs of $62,100; and fixed costs of $142,000. Assume that actual sales for the year are $532,200 (26,100 units), actual variable costs for the year are $114,000, and actual fixed costs for the year are $134,000. Prepare a flexible budget performance report for...
Based on predicted production of 25,100 units, a company anticipates $280,000 of fixed costs and $502,000 of variable costs. If the company actually produces 18,400 units, what are the flexible budget amounts of fixed and variable costs? ------Flexible Budget------ ------Flexible Budget at ------ Variable Amount per Unit Total Fixed Cost 25,100 units 18,400 units 20.00 Variable cost Fixed costs 502,000 280,000 782,000 Total budgeted costs $ $ 0 Required information [The following information applies to the questions displayed below.] Brodrick...
Required information The following information applies to the questions displayed below.) Brodrick Company expects to produce 21.900 units for the year ending December 31. A flexible budget for 21,900 units of production reflects sales of $635,100; variable costs of $65,700; and fixed costs of $144,000. Assume that actual sales for the year are $ 719,700 (26,300 units), actual variable costs for the year are $113,300, and actual fixed costs for the year are $132,000. Prepare a flexible budget performance report...
Required information The following information applies to the questions displayed below.) Brodrick Company expects to produce 21,300 units for the year ending December 31. A flexible budget for 21,300 units of production reflects sales of $575,100; variable costs of $63,900; and fixed costs of $141,000. If the company instead expects to produce and sell 26.900 units for the year, calculate the expected level of income from operations. Flexible Budget at - Flexible Budget- Variable Total Fixed Amount per Cost Unit...
Part 1 of 2 Required information The following information applies to the questions displayed below) Brodrick Company expects to produce 20100 units for the year ending December 31. A flexible budget for 20,100 units of production reflects sales of $582.900: variable costs of $60,300; and fixed costs of $143,000. If the company instead expects to produce and sell 26,600 units for the year, calculate the expected level of income from operations Flexible Budget Flexible Budget at Total Fixed Variable Amount...