96.5k views
0 votes
QS 21-4 Flexible budget performance report LO P1 Assume that actual sales for the year are $480,000 (26,000 units), actual variable costs for the year are $112,000, and actual fixed costs for the year are $145,000. Prepare a flexible budget performance report for the year.

1 Answer

0 votes

Answer:

The preparation of the flexible budget performance report for the year is presented below:

Step-by-step explanation:

The preparation of the flexible budget performance report for the year

Flexible budget performance report

Flexible budget Actual results Variance fav or unfav

sales $520,000 $480,000 $40,000 Unfav

variable cost ($104,000) ($112,000) $8,000 Unfav

Contribution margin $416,000 $368,000 $48,000 Unfav

Fixed cost ($150,000) ($145,000) $5,000 Fav

Net operating

income $266,000 $223,0 00 $43,000 Unfav

Working Notes:

The selling price per unit is

= $400,000 ÷20,000 units

= $20 per unit

So total sales = 26,000 units × $20 = 520,000

And,

Variable cost per unit is

= $80,000 ÷ 20,000 units

= 4 per unit

So, variable cost is = $4 × 26,000 units = $104,000

If actual sales is less than the flexible budgets sales than it leads to unfavorable variance else it is favorable variance

User Gagaro
by
8.0k points
Welcome to QAmmunity.org, where you can ask questions and receive answers from other members of our community.