Required information Use the following information for the Problems below. (Algo) {The following information applies to the questions displayed below.) 4.5 points Phoenix Company reports the following fixed budget. It is based on an expected production and sales volume of 15,400 units. $ 3,234,000 PHOENIX COMPANY Fixed Budget Por Year Ended December 31 Sales Costs Direct materiale Direct labor Sales staff commissions Depreciation Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation office equipment Income 1,016, 100 215,600 61,600 300,000 203,000 215,600 246,000 615, 100 199,000 $ 161,700 Problem 23-2A (Algo) Preparing a flexible budget performance report LO P1 Phoenix Company reports the following actual results. Actual sales were 18,400 units. Return to question 1 Problem 23-2A (Algo) Preparing a flexible budget performance report LO P1 Phoenix Company reports the following actual results. Actual sales were 18,400 units. 4.5 points $ 3,910,000 Sales (18,400 units) Costs Direct materials Direct labor Sales staff commissions Depreciation-Machinery Supervisory salaries Shipping Sales staff salaries (fixed annual amount) Administrative salaries Depreciation-office equipment $ 1,229,120 264,960 64,400 300,000 217,000 249,320 266,000 623,100 199,000 497,100 Income Required: Prepare a flexible budget performance report for the year. (Indicate the effect of each variance by selecting "Favorable" or "Unfavorable". Select "No variance" and enter "O" for zero variance.) X Answer is complete but not entirely correct. Return to question 1 Required information For Year Ended December 31 Variances Favorable/Unfavorable 4.5 points Flexible Actual Budget Results (18,400 (18,400 units) units) $ 3,864,000$ 3,910,000 $ 46,000 Favorable Sales Variable costs Direct materials Direct labor Sales staff commissions Shipping 1,196,000 X 276,000 55,200 X 276,000 X 1,210,720 283,360 X 46,000 267,720 X 14,720 Unfavorable 7,360 Unfavorable 9,200 Favorable 8,280 Favorable 1,803,200 2,060.800 1,807,800 2,102,200 4,600 Unfavorable 41,400 Favorable Total variable costs Contribution margin Fixed costs Depreciation Machinery Supervisory salaries Sales staff salaries Administrative salaries Depreciation - Office equipment 295,000 201,000 X 255,000 * 613,100 X 199,000 295,000 X 214,000 X 274,000 X 622,100 % 199,000 0 No variance 13,000 X Unfavorable 19.000 X Unfavorable 9,000 X Unfavorable 0 No variance ✓ Total fixed costs Income 1,563,100 497,700 1,604,100 498,100 $ 41,000 X Unfavorable 400 X Favorable $ S