Explore BrainMass
Share

Explore BrainMass

    Flexible Budget and Variances

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    Barton Transportation Company's general manager reports quarterly to the company president on the firm's operating performance. The company uses a budget based on detailed expectations for the forthcoming quarter. The general manager has just received the condensed quarterly performance report shown in Exhibit 8-10.

    Please see the attached file.

    Budget Actual Variance
    Net Revenue 8,000,000 7,600,000 400,000
    Variable Costs
    Fuel 160,000 157,000 3,000
    Repairs and maintenance 80,000 85,000 5,000
    Supplies and miscellaneous 800,000 788,000 12,000
    Variable payroll 5,360,000 5,200,000 160,000
    Total variable costs 6,400,000 6,230,000 170,000
    Fixed Costs
    Supervision 180,000 183,000 3,000
    Rent 160,000 160,000
    Depreciation 480,000 480,000
    Other fixed costs 160,000 158,000 2,000
    Total Fixed costs 980,000 981,000 1,000
    Total fixed and variable costs 7,380,000 7,211,000 169,000
    Operating income 620,000 389,000 231,000

    Barton Transportation Company's general manager reports quarterly to the company president on the firm's operating performance. The company uses a budget based on detailed expectations for the forthcoming quarter. The general manager has just received the condensed quarterly performance report shown in Exhibit 8-10.
    Although the general manager was upset about not obtaining enough revenue, she was happy that her cost performance was favorable; otherwise her net operating income would be even worse.
    The president was totally unhappy and remarked, "I can see some merit in comparing actual performance with budgeted performance because we can see whether actual revenue coincided with our best guess for budget purposes. But I can't see how this performance report helps me evaluate cost control performance".

    1. Prepare a columnar flexible budget for Burton Transportation at revenue levels of $7,600,000, $8,000,000 and $8,400,000. Use the format of the last three columns of Exhibit 8-2, pae 345, Assume that the prices and mix of products sold are equal to the budgeted prices and mix.
    2. Write out the flexablebudget formula for costs as a function of revenue.
    3. Prepare a condensed table showing the static budget variance, the sales -activity variance and the flexible-budget variance. Use the format of Exhibit 8-5, page 347.

    © BrainMass Inc. brainmass.com October 9, 2019, 9:50 pm ad1c9bdddf
    https://brainmass.com/business/budgets/flexible-budget-and-variances-199187

    Attachments

    Solution Preview

    Please see the attached file.

    Budget Actual Variance
    Net Revenue 8,000,000 7,600,000 400,000
    Variable Costs
    Fuel 160,000 157,000 3,000
    Repairs and maintenance 80,000 85,000 5,000
    Supplies and miscellaneous 800,000 788,000 12,000
    Variable payroll 5,360,000 5,200,000 160,000
    Total variable costs 6,400,000 6,230,000 170,000
    Fixed Costs
    Supervision 180,000 183,000 3,000
    Rent 160,000 160,000
    Depreciation 480,000 480,000
    Other fixed costs 160,000 158,000 2,000
    Total Fixed costs 980,000 981,000 1,000
    Total fixed and variable costs 7,380,000 7,211,000 169,000
    Operating income 620,000 389,000 231,000

    Barton Transportation Company's general manager reports quarterly to the company president on the firm's operating performance. The company uses a budget based on detailed expectations for the forthcoming quarter. The general manager has just received the condensed quarterly performance report shown in Exhibit 8-10.
    Although the general manager was upset about not obtaining enough revenue, she was happy that her cost performance was ...

    Solution Summary

    The solution explains how to prepare a flexible budget and the related variances.

    $2.19