Cimarron Company's fixed budget performance report for July follows. The $630,000 budgeted expenses include $588,000 variable expenses and $42,000 fixed expenses. Actual expenses include $54,000 fixed expenses.
| |
Fixed Budget |
Actual Results |
Variances |
| Sales (in units) |
|
8,400 |
|
|
10,800 |
|
|
|
| |
|
|
|
|
| Sales (in dollars) |
$ |
840,000 |
|
$ |
1,080,000 |
|
$ |
240,000 |
F |
| Total expenses |
|
630,000 |
|
|
756,000 |
|
|
126,000 |
U |
| |
|
|
| Income from operations |
$ |
210,000 |
|
$ |
324,000 |
|
$ |
114,000 |
F |
Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed and variable expenses separately. (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Leave no cells blank - be certain to enter "0" wherever required. Input all amounts as positive values. Omit the "$" sign in your response.)