BAY CITY COMPANY | ||||
Flexible Budget Performance Report | ||||
For Month ended July 31 | ||||
Flexible Budget | Actual Results | Variances | Fav/Unf | |
Sales | 472,000.00 | 519,200.00 | 47,200.00 | Favorable |
Variable Expenses | 295,000.00 | 329,000.00 | 34,000.00 | Unfavorable |
Contribution Margin | 177,000.00 | 190,200.00 | 13,200.00 | Favorable |
Fixed Expenses | 163,000.00 | 153,000.00 | 10,000.00 | Favorable |
Income from Operations | 14,000.00 | 37,200.00 | 23,200.00 | Favorable |
Bay City Company's fixed budget performance report for July follows. The $513,000 budgeted total expenses include...
Bay City Company's fixed budget performance report for July follows. The $513,000 budgeted total expenses include $350,000 variable expenses and $163,000 fixed expenses. Actual expenses include $153,000 fixed expenses. Fixed Budget Variances Sales (in units) Sales (in dollars) Total expenses Income from operations 7,000 $560,000 513,000 $ 47,000 Actual Results 5,900 $ 525, 100 476,000 $ 49,100 $34,900 U 37,000 F $ 2,100 u Prepare a flexible budget performance report that shows any variances between budgeted results and actual results....
Bay City Company's fixed budget performance report for July follows. The $513,000 budgeted total expenses include $350,000 ariable expenses and $163,000 fixed expenses. Actual expenses include $153,000 fixed expenses. Actual Results Fixed Budget Variances Sales (in units ) 5,900 7,000 Sales (in dollars) Total expenses $560,000 513,000 519,200 480,000 $40,800 U 33,000 F 7,800 U Income from operations 47,000 39,200 Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed and ariable...
Bay City Company’s fixed budget performance report for July follows. The $513,000 budgeted total expenses include $350,000 variable expenses and $163,000 fixed expenses. Actual expenses include $153,000 fixed expenses. Fixed Budget Actual Results Variances Sales (in units) 7,000 5,900 Sales (in dollars) $ 560,000 $ 525,100 $ 34,900 U Total expenses 513,000 473,000 40,000 F Income from operations $ 47,000 $ 52,100 $ 5,100 U Prepare a flexible budget performance report that shows any variances between budgeted results and actual...
almost done need the blank box completed Bay City Company's fixed budget performance report for Julyfollows. The $513,000 budgeted total expenses include $350,000 variable expenses and $163,000 fixed expenses. Actual expenses include $153,000 fixed expenses. Variances Fixed Badget 7,000 Sales in units) Sales (in dollars) Total expenses Income from operations Actual Results 5,900 $525.100 478,000 $ 47,100 $34,900 513,000 $ 47,000 Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed and...
Bay City Company's fixed budget performance report for July follows. The $587,000 budgeted total expenses include $400,000 variable expenses and $187,000 fixed expenses. Actual expenses include $177,000 fixed expenses Actual Fixed Budget Variances Results Sales (in units) Sales (in dollars) Total expenses 8,000 6,900 $640,000 587,000 614,100 549,000 $ 65,100 $25,900 U 38,000 F Income from $12,100 U 53,000 operations Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed and variable...
Bay City Company's fixed budget performance report for July follows. The $440,000 budgeted total expenses include $300,000 variable expenses and $140,000 fixed expenses. Actual expenses include $130,000 fixed expenses. Variances Fixed Budget Sales (in units) 6,000 Sales (in dollars) $480,000 Total expenses 440,000 Income from $ 40,000 operations Actual Results 4,900 $441,000 408,000 $ 33,000 $39,000 U 32,000 F $ 7,000U Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed and...
Bay City Company's fixed budget performance report for July follows. The $367,000 budgeted total expenses include $280,000 variable expenses and $87,000 fixed expenses. Actual expenses include $77,000 fixed expenses. Variances Sales (in units) Sales (in dollars Total expenses Fixed Budget 5,000 $400,000 367,000 $ 33,000 Actual Results 3,900 $347,100 330,000 $ 17,100 $52,900U 37,000F $15,900 U Income from operations Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed and variable expenses...
Bay City Company's fixed budget performance report for July follows. The $594,000 budgeted total expenses include $450,000 variable expenses and $144,000 fixed expenses. Actual expenses include $134,000 fixed expenses. Actual Results Fixed Budget Variences Sales (in units) 8.100 7,000 Sales (in dollars) Total expenses $ 623,000 559,000 $ 64,000 $648,000 594,000 $ 54,000 $25,000 U 35,000 F Income from operations $10,000 U Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed...
Bay City Company's fixed budget performance report for July follows. The $587,000 budgeted total expenses include $400,000 variable expenses and $187,000 fixed expenses. Actual expenses include $177,000 fixed expenses. Variances Sales (in units) Sales (in dollars) Total expenses Income from operations Fixed Budget 8,000 $640,000 587,000 $ 53,000 Actual Results 6,900 $607,200 550,000 $ 57,200 $32,800 U 37,000 F $ 4,200 U Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed...
Bay City Company's fixed budget performance report for July follows. The $587,000 budgeted total expenses include $400,000 variable expenses and $187,000 fixed expenses. Actual expenses include $177,000 fixed expenses. Actual Fixed Budget Variances Results Sales (in units ) Sales (in dollars) Total expenses 8,000 $640,000 587,000 $ 53,000 6,900 $614,100 547,000 $25,900 U 40,000 F $67,100 $14,100 U Income from operations Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed and...