Flexible budget performance report
Actual results | Revenue and spending variance | Flexible budget | Activity variance | Static budget | |
Flights | 59 | 59 | 57 | ||
Revenue | 16300 | 4055 U | 20355 | 690 F | 19665 |
Expenses | |||||
Wages and salaries | 8870 | 40 F | 8910 | 180 U | 8730 |
Fuel | 2168 | 162 U | 2006 | 68 U | 1938 |
Airport fees | 2756 | 140 F | 2896 | 68 U | 2828 |
Aircraft depreciation | 531 | 0 None | 531 | 18 U | 513 |
Office expense | 467 | 168 U | 299 | 2 U | 297 |
Total expense | 14792 | 150 U | 14642 | 336 U | 14306 |
Net operating income | 1508 | 4205 U | 5713 | 354 F | 5359 |
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company's operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Flexible Planning Results Budget Budget 5757 Flights (9) $ 16,300 $ 19,380 $ 18,700 Revenue ($340.009) Expenses : Wages and salaries ($3,700 + $89.00) Fuel ($34.009) Airport fees ($800 + $31.009) Aircraft depreciation ($8.00) Office expenses ($230 + $1.00) Total expense...
"Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company's operations in July appear below. Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Flexible Planning Results Budget Budget 61 61 59 Flights (9) $16,100 $21,845 $20,355 Revenue ($345.009) Expenses : Wages and salaries ($3,400 + $86.009) Fuel ($34.009) Airport fees ($870 + $31.000) Aircraft depreciation ($10.000) Office expenses (5210 - $1.000) Total expense Net...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 57 57 55 Revenue ($345.00q) $ 16,000 $ 19,665 $ 18,975 Expenses: Wages and salaries ($3,800 + $85.00q) 8,615 8,645 8,475 Fuel ($31.00q) 1,935 1,767 1,705 Airport fees ($880 + $34.00q) 2,678 2,818 2,750...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company's operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Flexible Planning Results Budget Budget Flights (9) 60 60 58 Revenue ($355.000) $ 16,300 $ 21,300 20,590 8,702 8,7408,562 Expenses: Wages and salaries ($3,400+ $89.000) Fuel ($34.000 Airport fees ($870 + $34.00) Aircraft depreciation ($8.00m) Office expenses ($210 + $1.000) 2,040...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 61 61 59 Revenue ($345.00q) $ 16,400 $ 21,045 $ 20,355 Expenses: Wages and salaries ($3,700 + $86.00q) 8,914 8,946 8,774 Fuel ($34.00q) 2,236 2,074 2,006 Airport fees ($850 + $34.00q) 2,819 2,924 2,856...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company's operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Flexible planning Results Budget Budget nok Flights (9) $ 16,300 $ 20.700 $20,010 ences 8.640 1,920 2.880 Revenue ($345.004) Expenses: Wages and salaries ($3,300 + $89.00) Fuel ($32.009) Airport fees ($840 + $34.009) Aircraft depreciation (59.009) office expenses ($240 + $1.009)...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982 Data concerning the company's operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 3.1 Actual Flexible Planning Results Budget Budget 53 Flights (g) $ 16,300 $ 19,250 18,550 Revenue ($350.00g) Expenses: Wages and salaries ($3,600 + $90.00q) Fuel ($34.00q) Airport fees ($850 $33.00g) Aircraft depreciation ($10.00g) Office expenses ($230+ $1.00g) 8,370 1,802 2,599 530 283 14,070...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company's operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Flexible Planning Results Budget Budget 61 61 59 Flights (9) $ 16,300 $ 21,655 $ 20,945 Revenue ($355.00g) Expenses : Wages and salaries ($3,500 + $89.00) Fuel ($34.009) Airport fees ($880 + $34.009) Aircraft depreciation ($10.00g) Office expenses ($220 + $1.00g)...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 59 59 57 Revenue ($355.00q) $ 16,300 $ 20,945 $ 20,235 Expenses: Wages and salaries ($3,400 + $86.00q) 8,442 8,474 8,302 Fuel ($33.00q) 2,111 1,947 1,881 Airport fees ($850 + $34.00q) 2,746 2,856 2,788...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 55 55 53 Revenue ($340.00q) $ 16,300 $ 18,700 $ 18,020 Expenses: Wages and salaries ($3,500 + $89.00q) 8,357 8,395 8,217 Fuel ($31.00q) 1,873 1,705 1,643 Airport fees ($800 + $32.00q) 2,410 2,560 2,496...