Question
I need to see the calculations

Green Pastures Static Budget Income Statement For the Year Ended December 31, 2017 Difference Master Budget Actual BU 60 52 N
Assignment Steps Scenario: Green Pastures is a 400-acre farm on the outskirts of the Kentucky Bluegrass, specializing in the
Green Pastures Static Budget Income Statement For the Year Ended December 31, 2017 Difference Master Budget Actual BU 60 52 Number of Mares 2.900 U 21.900 Number of Boarding Days 19.000 $167 500 U $547.500 Sales $380.000 Less: Variable Expenses 5,110 F 109,500 Feed 104,390 6,862 F 58,838 65,700 Veterinary Foos Blacksmith Fees 4,984 5,475 491 F 12.045 10.178 Supplies 1.867 F 178.390 192.720 Total Variable Expenses 14.330 F 354 780 201.610 Contribution Margin 153.170 U Less: Fixed Expenses Depreciation 40,000 40,000 0 Insurance 11,000 11,000 -0- Uuses I 12,000 14,000 2,000 F Repairs and Maintenance 10,000 11.000 1,000 F Labor 68,000 7,000 F 95,000 Advertisement 8.000 4,000 U 12,000 Entertainment 5.000 Z.000 2.000 U Total Fixed Expenses 184.000 4,000 F 180.000 Net Income $170 780 $149.170 U $21.610
Assignment Steps Scenario: Green Pastures is a 400-acre farm on the outskirts of the Kentucky Bluegrass, specializing in the boarding of broodmares and their foals. A recent economic downturn in the thoroughbred industry has led to a decline in breeding activities, and it has made the boarding business extremely competitive. To meet the competition, Green Pastures planned in 2017 to entertain clients advertise more extensively, and absorb expenses formerly paid by clients such as veterinary and blacksmith fees. The budget report for 2017 is presented an expected 21,900 boarding days at $25 per mare. The variable expenses per mare per day fees $3, blacksmith fees $0.25, and supplies $0.55. All other budgeted expenses were either semifixed or fixed. as an attachment. As shown, the static income statement budget for the year is based on budgeted: feed $5, veterinary were During the year, management decided not to replace a worker who quit in March, but it did issue a new did more entertaining of clients. advertising brochure and Develop a 700-to 1050-word examination of the financial statements and include the following based on the static budget report: What was the primary cause(s) of the loss in net income? Did management do a good, average, or poor job of controlling expenses? .Were management's decisions to stay competitive sound? Prepare a flexible budget report for the year. Based on the flexible budget report: What was the primary cause(s) of the loss in net income? .Did management do a good, average, or poor job of controlling expenses? Were management's decisions to stay competitive sound? What course of action do you recommend for the management of Green Pastures? C
0 0
Add a comment Improve this question Transcribed image text
Answer #1

Green Pastures 2 Static Budget Income Statment 3 For the Year Ended December 31,2017 4 Master Budget ( B) Actual (A) DifferenWhen Master Budget is more and actual budget is less for sales then it is (UF) .But when master budget is higher 27 and actua

Add a comment
Know the answer?
Add Answer to:
I need to see the calculations Green Pastures Static Budget Income Statement For the Year Ended...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • I Data Table Sales Revenue (at standard) Cost of Goods Sold (at standard) Direct Materials Cost V...

    i Data Table Sales Revenue (at standard) Cost of Goods Sold (at standard) Direct Materials Cost Variance Direct Materials Efficiency Variance Direct Labor Cost Variance Direct Labor Efficiency Variance Variable Overhead Cost Variance Variable Overhead Efficiency Variance Fixed Overhead Cost Variance Fixed Overhead Volume Variance 530,000 344,000 1,000 F 6,400 F 4,700 U 2,600 F 3,300 U 800 U 1,300 U 8,200 F PrintDone The May 2018 revenue and cost information for Denver Outfitters, Inc. follows the icon to view...

  • Performance Report, June 2017 Actual Static Results Budget Units (pounds) 390,000 380,000...

    Performance Report, June 2017 Actual Static Results Budget Units (pounds) 390,000 380,000 Revenues $2,203,500 $2,166,000 Variable manufacturing costs 1,423,500 1,368,000 Contribution margin $780,000 $798,000 SteveSteve AdlerAdler​, the business manager for​ ice-cream products, is pleased that more pounds of ice cream were sold than budgeted and that revenues were up.​Unfortunately, variable manufacturing costs went​ up, too. The bottom line is that contribution margin declined by $ 18 comma 000$18,000​, which is less thanless than 11​% of the budgeted revenues of $...

  • The follo points Sel 2 Thomas Co provides the following budget data for the year, based...

    The follo points Sel 2 Thomas Co provides the following budget data for the year, based on 20.000 units: Static Budget 20.000 units S800,000 Units Sales ($40/unit) Variable Costs: 300.000 Direct Materials ($15/unit) Direct Labor (13/unit) 260.000 50,000 Variable Overhead ($2.50/unit) 30.000 Variable Operating Expenses ($1.s0/unit) 640,000 Total Variable Costs 160.000 Contribution Margin Fixed Costs Overhea 85,000 Operating Expenses 18.000 Total Fixed Costs 103.000 Income from Operations 57,000 Prepare a flexible budget performance report for the vear assuming actual sales...

  • I need help filling in the green spaces for both the Income Statement and Balance Sheet....

    I need help filling in the green spaces for both the Income Statement and Balance Sheet. Below is Exhibit 1 (Financial and Operating Data for Cosco). TIP: use n = 3 for the CAGR calculation. Please explain using an Excel spreadsheet, formulas, and a step-by-step analysis/explanation. Any help would be appreciated! EXHIBIT 1 Please use these financial ratio equations: Liquity Ratios: 544 53 EXHIBIT 1 Selected Financial and Operating Data for Costco Wholesale Corp., Fiscal Years 2000, 2005, 2011, and...

  • need help calculating units sold per year, a income statement each year and trend analysis in...

    need help calculating units sold per year, a income statement each year and trend analysis in excel base year is 2017 I need a formal multi step income statement for each year, included with detailed cost of goods sold section, and trend percentages for growth in sales and in net income from base year 2017 ne t of model planes. The firm Accounting 11 Spreadsheet Assignment Portion of in-Class Writing Activity Name COMPANY: TIME TO PLAY, INC. Date You are...

  • 1. Financial Statements: Develop an Income Statement for 20XX, Cash Flow Statement for 20XX, and Balance Sheet as of the end of 20XX based on the data provided below for year 20XX. All sales are colle...

    1. Financial Statements: Develop an Income Statement for 20XX, Cash Flow Statement for 20XX, and Balance Sheet as of the end of 20XX based on the data provided below for year 20XX. All sales are collected when the sale is made and all expenses are paid when the expense is incurred. Explain the purpose of each financial statement. a. Income Statement Data for 20XX: • Units produced and sold = 420 • Sales ($80 per unit selling price) = $33600...

  • "I just don't understand these financial statements at all!” exclaimed Mr. Elmo Knapp. Mr. Knapp explained...

    "I just don't understand these financial statements at all!” exclaimed Mr. Elmo Knapp. Mr. Knapp explained that he had turned over management of Racketeer, Inc., a division of American Recreation Equipment, Inc., to his son, Otto, the previous month. Racketeer, Inc., manufactures tennis rackets. "I was really proud of Otto,” he beamed. “He was showing us all the tricks he learned in business school, and if I do say so myself, I think he was doing a rather good job...

  • "I just don't understand these financial statements at all!” exclaimed Mr. Elmo Knapp. Mr. Knapp explained...

    "I just don't understand these financial statements at all!” exclaimed Mr. Elmo Knapp. Mr. Knapp explained that he had turned over management of Racketeer, Inc., a division of American Recreation Equipment, Inc., to his son, Otto, the previous month. Racketeer, Inc., manufactures tennis rackets. "I was really proud of Otto,” he beamed. “He was showing us all the tricks he learned in business school, and if I do say so myself, I think he was doing a rather good job...

  • “I just don’t understand these financial statements at all!” exclaimed Mr. Elmo Knapp. Mr. Knapp explained that he had t...

    “I just don’t understand these financial statements at all!” exclaimed Mr. Elmo Knapp. Mr. Knapp explained that he had turned over management of Racketeer, Inc., a division of American Recreation Equipment, Inc., to his son, Otto, the previous month. Racketeer, Inc., manufactures tennis rackets. “I was really proud of Otto,” he beamed. “He was showing us all the tricks he learned in business school, and if I do say so myself, I think he was doing a rather good job...

  • CASE 1-5 Financial Statement Ratio Computation Refer to Campbell Soup Company's financial Campbell Soup statements in...

    CASE 1-5 Financial Statement Ratio Computation Refer to Campbell Soup Company's financial Campbell Soup statements in Appendix A. Required: Compute the following ratios for Year 11. Liquidity ratios: Asset utilization ratios:* a. Current ratio n. Cash turnover b. Acid-test ratio 0. Accounts receivable turnover c. Days to sell inventory p. Inventory turnover d. Collection period 4. Working capital turnover Capital structure and solvency ratios: 1. Fixed assets turnover e. Total debt to total equity s. Total assets turnover f. Long-term...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT