Use the following information for the Quick Study below. [The following information applies to the questions displayed below.] Brodrick Company expects to produce 20,000 units for the year ending December 31. A flexible budget for 20,000 units of production reflects sales of $400,000; variable costs of $80,000; and fixed costs of $150,000. 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.

Sales ($20.00*26,000 units) $520,000

Less Variable Costs ($4.00 * 26,000 units) $104,000

Contribution $416,000

Less Fixed Cost ($7.50 * 26,000 units) $195,000

Net Income $221,000

Explanation:

A flexed Budget shows the Budgeted Costs and Revenues for the Actual Activity at Budgeted/Standard Cost or Sales per Unit.

First Determine the Standard Cost and Selling Prices using an Activity level of 20,000 units

Sales ($400,000 / 20,000 units) $20.00

Less Variable Costs ($80,000 / 20,000 units) $4.00

Contribution $16.00

Less Fixed Cost ($150,000 / 20,000 units) $7.50

Net Income $8.50

Then Prepare a flexed Budget Performance at activity of 26,000 units

Sales ($20.00*26,000 units) $520,000

Less Variable Costs ($4.00 * 26,000 units) $104,000

Contribution $416,000

Less Fixed Cost ($7.50 * 26,000 units) $195,000

Net Income $221,000