Answer:
$ 2,100.00 F
Explanation:
Preparation of the report showing the company's revenue and spending variances for August.
QUILCENE OYSTERIA
REVENUE AND SPENDING VARIANCES
For the Month Ended August 31
Actual Results Flexible Budget
Revenue and Spending Variances
Pounds 8,000 8,000
Revenue ($4.00q) $
35,200- $32,000 =$3,200 F
Expenses:
Packing supplies ($0.50q)
4,200-4,000=200 U
Oyster bed maintenance ($3,200)
3,100-3,200=100 F
Wages and salaries ($2,900 + $0.30q) 5,640-5,300=340 U
Shipping ($0.80q)
6,950-6,400=550 U
Utilities ($830) 810-830=20 F
Other
($450 + $0.05q) 980 -850=130 U
TOTAL EXPENSE
21,680 20,580 1,100 U
NET OPERATING INCOME
$ 13,520 $ 11,420 $ 2,100 F
(35,200-21,680=$ 13,520)
($32,000-20,580=$11,420)
($3,200-1,100=$2,100)
Summary:
Quilcene Oysteria
Revenues and Spending Variance
For the Month ended August 31
Revenue $ 3,200.00 F
Expenses:
Packing supplies $ 200.00 U
Oyster Bed Maintenance $ 100.00 F
Wages and Salaries $ 340.00 U
Shipping $ 550.00 U
Utilities $ 20.00 F
Other $ 130.00 U
Total Expenses $ 1,100.00 U
Net Operating Income $ 2,100.00 F
Therefore the company's revenue and spending variances for August will be :$ 2,100.00 F
