Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600 pounds of oysters in August. The company’s flexible budget for August appears below: |
Quilcene Oysteria Flexible Budget For the Month Ended August 31 |
||
Actual pounds (q) | 7,600 | |
Revenue ($4.10q) | $ | 31,160 |
Expenses: | ||
Packing supplies ($0.25q) | 1,900 | |
Oyster bed maintenance ($3,200) | 3,200 | |
Wages and salaries ($2,400 + $0.45q) | 5,820 | |
Shipping ($0.70q) | 5,320 | |
Utilities ($1,260) | 1,260 | |
Other ($450 + $0.01q) | 526 | |
Total expense | 18,026 | |
Net operating income | $ | 13,134 |
The actual results for August appear below: |
Quilcene Oysteria Income Statement For the Month Ended August 31 |
||
Actual pounds | 7,600 | |
Revenue | $ | 26,700 |
Expenses: | ||
Packing supplies | 2,070 | |
Oyster bed maintenance | 3,060 | |
Wages and salaries | 6,230 | |
Shipping | 5,050 | |
Utilities | 1,070 | |
Other | 1,146 | |
Total expense | 18,626 | |
Net operating income | $ | 8,074 |
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600 pounds of oysters in August. The company's flexible budget for August appears below Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (q) 7,600 $ 31,160 Revenue ($4.10q) Expenses: Packing supplies ($0.35q) Oyster bed maintenance ($3,600) Wages and salaries ($2,200 $0.45q) Shipping ($0.65q) Utilities ($1,240) Other ($420 $0.01q) 2,660 3,600 5,620 4,940 1,240 496 18,556 $12,604 Total expense Net operating income...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600 pounds of oysters in August. The company’s flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (q) 7,600 Revenue ($4.10q) $ 31,160 Expenses: Packing supplies ($0.35q) 2,660 Oyster bed maintenance ($3,300) 3,300 Wages and salaries ($2,200 + $0.40q) 5,240 Shipping ($0.75q) 5,700 Utilities ($1,230) 1,230 Other ($500 + $0.01q) 576 Total expense 18,706 Net operating...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600 pounds of oysters in August. The company's flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 7,600 Actual pounds (g) Revenue (4.10q) Expenses: S 31,160 Packing supplies ($0.40g) Oyster bed maintenance ($3,000) Wages and salaries ($2,500 + $0.35g) Shipping ($0.60g) Utilities ($1,270) Other ($490 $0.01q) 3,040 3,000 5,160 4,560 1,270 566 17,596 13,564 Total expense Net operating...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,700 pounds of oysters in August. The company’s flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (q) 7,700 Revenue ($4.10q) $ 31,570 Expenses: Packing supplies ($0.25q) 1,925 Oyster bed maintenance ($3,300) 3,300 Wages and salaries ($2,200 + $0.35q) 4,895 Shipping ($0.75q) 5,775 Utilities ($1,260) 1,260 Other ($470 + $0.01q) 547 Total expense 17,702 Net operating...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600 pounds of oysters in August. The company’s flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (q) 7,600 Revenue ($4.15q) $ 31,540 Expenses: Packing supplies ($0.25q) 1,900 Oyster bed maintenance ($3,100) 3,100 Wages and salaries ($2,100 + $0.50q) 5,900 Shipping ($0.75q) 5,700 Utilities ($1,290) 1,290 Other ($420 + $0.01q) 496 Total expense 18,386 Net operating...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,400 pounds of oysters in August. The company’s flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (q) 7,400 Revenue ($4.15q) $ 30,710 Expenses: Packing supplies ($0.30q) 2,220 Oyster bed maintenance ($3,100) 3,100 Wages and salaries ($2,200 + $0.45q) 5,530 Shipping ($0.70q) 5,180 Utilities ($1,240) 1,240 Other ($410 + $0.01q) 484 Total expense 17,754 Net operating...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600 pounds of oysters in August. The company's flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (9) 7,600 Book $ 31,160 Hint Print Revenue ($4.109) Expenses : Packing supplies ($0.309) Oyster bed maintenance ($3,600) Nages and salaries ($2,300 + $0.300) Shipping (80.709) Utilities ($1,260) Other (8410 + $0.019) Total expense Net operating income 2,280 3,600...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600 pounds of oysters in August. The company's flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (9) 7,600 $ 30,780 Revenue ($4.659) Expenses: Packing supplies ($0.409) Oyster bed maintenance ($3,500) Wages and salaries ($2,500 + $0.459) Shipping ($0.759) Utilities ($1,280) Other ($430 + $0.019) Total expense Net operating income 3,040 3,500 5,920 5,700 1,280 506...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,600 pounds of oysters in August. The company's flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (9) 7,600 $31,920 2,280 3,300 Revenue ($4.209) Expenses: Packing supplies ($0.300) Oyster bed maintenance ($3,300) Wages and salaries ($2,400 + $0.30g) Shipping ($0.709) Utilities ($1,220) Other ($430 + $0.019) Total expense Net operating income 4,680 5, 320 1,220 506...
Quilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,200 pounds of oysters in August. The company’s flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (q) 7,200 Revenue ($4.10q) $ 29,520 Expenses: Packing supplies ($0.30q) 2,160 Oyster bed maintenance ($3,000) 3,000 Wages and salaries ($2,300 + $0.30q) 4,460 Shipping ($0.80q) 5,760 Utilities ($1,240) 1,240 Other ($460 + $0.01q) 532 Total expense 17,152 Net operating...