FLEXIBLE BUDGET TAKES BUDGETED COST AND MULTIPLY WITH ACTUAL ACTIVITY
HOWEVER FIXED BUDGETD COST REMAINS CONSTANT
actual results A |
revenue spending variance A-B |
flexible budget B |
activity variance B-C |
planning budget C |
|
meals served | 1700 | 1700 | 1800 | ||
revenue | 27920 | 130U | 28050[1700*16.50] | 1650U | 29700[1800*16.50] |
expenses | |||||
cost of ingredients | 11110 | 485U | 10625[1700*6.25] | 625F | 11250[1800*6.25] |
wages | 10130 | 270F | 10400 | 0 | 10400 |
utilities | 1080 | 60F | 1140[800+0.20*1700] | 20F | 1160[800+0.20*1800] |
rent | 2200 | 0 | 2200 | 0 | 2200 |
miscellaneous | 2240 | 280U[2240-1960] | 1960[600+0.80*1700] | 80F | 2040[600+1800*0.80] |
total expenses | 26760 | 435U | 26325 | 725F | 27050 |
Net operating income |
1160$ [27920-26760] |
565U |
1725 [28050-26325] |
925U |
2650 [29700-27050] |
Chapter 9: Applying Excel $16.50 9 $6.25 9 Data Revenue Cost of ingredients Wages and salaries...
Harrald’s Fish House is a family-owned restaurant that specializes in Scandinavian-style seafood. Data concerning the restaurant’s monthly revenues and costs appear below (q refers to the number of meals served): Formula Revenue .............................................. $16.50q Cost of ingredients .............................. $6.25q Wages and salaries ............................ $10,400 Utilities ................................................ $800 + $0.20q Rent .................................................... $2,200 Miscellaneous ..................................... $600 + $0.80q Required: 1. Prepare the restaurant’s planning budget for April assuming that 1,800 meals are served, what is the net operating income? 2. Assume that...
Dixie Queen is a family owned restaurant that specialized in southern style seafood. Data concerning the restaurant's monthly revenue and costs appears as below (q refers to number of meals being served): Formula Revenue $16.50q Cost Of Ingredients $6.25q wages and salaries $10,400 utilities $800 + $0.20q rent $2,200 miscellaneous $600 + $0.80q The restaurant's planned to serve 1800 meals in April. The restaurant's actual result of April shows as below for 1700 meals that were served: Revenue $27,920 Cost...
Chapter 9 Applying Excel (B) Saved Requirement 2: Revise the data in your worksheet to reflect the results for the subsequent period as shown below: 10 B C D E points 1 Chapter 9: Applying Excel eBook 3 Print $ $ 16.50 6.25 References 4 5 6 7 8 9 Data Revenue Cost of ingredients Wages and salaries Utilities Rent Miscellaneous $ $ $ + $ 0.209 10,400 800 2,200 600 + $ 0.80 9 10 11 Actual results: 12...
Revise the data in your worksheet to reflect the results for the subsequent period as shown below: Chapter 9: Applying Excel Data Revenue $16.50 q Cost of ingredients $6.25 q Wages and salaries $10,400 Utilities $800 + $0.20 q Rent $2,200 Miscellaneous $600 + $0.80 q Actual results: Revenue $29,445 Cost of ingredients $11,425 Wages and salaries $10,605 Utilities $1,190 Rent $2,200 Miscellaneous $2,045 Planning budget activity 1,700 meals served Actual activity 1,800 meals served a. What is the activity...
revise the data in your worksheet to reflect the results for the
subsequent period as shown below:
a. What is the activity variance for revenue? (Indicate
the effect of each variance by selecting "F" for favorable, "U" for
unfavorable, and "None" for no effect (i.e., zero
variance)).
b. What is the spending variance for the cost of ingredients?
(Indicate the effect of each variance by selecting "F" for
favorable, "U" for unfavorable, and "None" for no effect (i.e.,
zero variance))....
Must be solved in terms of formulas. PLZ help
The Excel worksheet form that appears below is to be used to recreate the Review Problem to Harrald's Fish House. Download the workbook containing this form from Connect, where you will also receive instructions about how to use this worksheet form. You should proceed to the requirements below only after completing your worksheet Required: 1. Check your worksheet by changing the revenue in cell 04 to $16.00: the cost of ingredients...
Revise the data in your worksheet to reflect the results for the
subsequent period as shown below:
a. What is the activity variance for revenue? (Indicate the
effect of each variance by selecting "F" for favorable, "U" for
unfavorable, and "None" for no effect (i.e., zero variance)).
b. What is the spending variance for the cost of ingredients?
(Indicate the effect of each variance by selecting "F" for
favorable, "U" for unfavorable, and "None" for no effect (i.e.,
zero variance))....
chaP 9 ALG 1
Puget Sound Divers is a company that provides diving services such as underwater ship repairs to clients in the Puget Sound area. The company's planning budget for May appears below: Puget Sound Divers Planning Budget For the Month Ended May 31 Budgeted diving-hours (9) 400 $ 188,000 Revenue ($470.009) Expenses: Wages and salaries ($11,500 + $122.009) Supplies ($6.009) Equipment rental ($2,100 + $25.000) Insurance ($4,000) Miscellaneous ($540 + $1.489) Total expense Net operating income 60,300 2,400...
Flight Café prepares in-flight meals for airlines in its kitchen
located next to a local airport. The company’s planning budget for
July appears below:
Flight Café Planning Budget For the Month Ended July 31 Budgeted meals (9) 25,000 $95,000 Revenue ($3.809) Expenses : Raw materials ($1.809) Wages and salaries ($6,000 + $0.209) Utilities ($2,200 + $0.059) Facility rent ($3,500) Insurance ($2,200) Miscellaneous ($500 + $0.109) Total expense Net operating income 45,000 11,000 3,450 3,500 2,200 3,000 68,150 $26,850 In July,...
correct
answers only please! thank you
Flight Café prepares in-flight meals for airlines in its kitchen located next to a local airport. The company's planning budget for July appears below: Flight Café Planning Budget For the Month Ended July Budgeted meals (9) 22,000 $90,200 Revenue ($4.109) Expenses : Raw materials ($1.809) Wages and salaries ($6,300 + $0. Utilities ($2,100 + $0.059) Facility rent ($3,100) Insurance ($2,200) Miscellaneous ($700 + $0.109) Total expense Net operating income 39,600 10,700 3,200 3,100 2,200...