Question

In: Accounting

Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...

Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 57 57 55 Revenue ($355.00q) $ 16,400 $ 20,235 $ 19,525 Expenses: Wages and salaries ($3,500 + $86.00q) 8,370 8,402 8,230 Fuel ($31.00q) 1,935 1,767 1,705 Airport fees ($850 + $31.00q) 2,482 2,617 2,555 Aircraft depreciation ($11.00q) 627 627 605 Office expenses ($230 + $1.00q) 455 287 285 Total expense 13,869 13,700 13,380 Net operating income $ 2,531 $ 6,535 $ 6,145 The company measures its activity in terms of flights. Customers can buy individual tickets for overflights or hire an entire plane for an overflight at a discount. Required: 1. Prepare a flexible budget performance report for July that includes revenue and spending variances and activity variances. (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)

Solutions

Expert Solution

Ans. VULCAN FLYOVERS
Flexible Budget Performance Report
For the Month Ended JULY 31
Actual Results Spending variance Flexible Budget Activity variance Planning Budget
Flights 57 57 55
Revenue $16,400 $3,835 U $20,235 $710 F $19,525
Expenses:
Wages and salaries $8,370 $32 F $8,402 $172 U $8,230
Fuel $1,935 $168 U $1,767 $62 U $1,705
Airport fees $2,482 $135 F $2,617 $62 U $2,555
Aircraft depreciation $627 $0 none $627 $22 U $605
Office expenses $455 $168 U $287 $2 U $285
Total expenses $13,869 $169 U $13,700 $320 U $13,380
Net operating income $2,531 $4,004 U $6,535 $390 F $6,145
*Flexible budget is prepared on the basis of actual units.
*Fixed costs remain constant on each level of sales.
Revenue & Spending variance   =   Actual results - Flexible budget
Activity variance =   Flexible budget - Planning budget
*Increase in revenue or net operating income and decrease in expenses from Planning budget to Flexible budget and flexible budget to actual results =   Favorable.
*Decrease in revenue or net operating income and increase in expenses from Planning budget to flexible budget and flexible budget to actual results =   Unfavorable.

Related Solutions

Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 60 60 58 Revenue ($350.00q) $ 16,300 $ 21,000 $ 20,300 Expenses: Wages and salaries ($3,800 + $92.00q) 9,276 9,320 9,136 Fuel ($31.00q) 2,028 1,860 1,798 Airport fees ($800 + $33.00q) 2,660 2,780 2,714...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 58 58 56 Revenue ($345.00q) $ 16,200 $ 20,010 $ 19,320 Expenses: Wages and salaries ($3,500 + $91.00q) 8,736 8,778 8,596 Fuel ($33.00q) 2,078 1,914 1,848 Airport fees ($800 + $33.00q) 2,599 2,714 2,648...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 53 53 51 Revenue ($340.00q) $ 16,400 $ 18,020 $ 17,340 Expenses: Wages and salaries ($3,600 + $91.00q) 8,381 8,423 8,241 Fuel ($34.00q) 1,964 1,802 1,734 Airport fees ($880 + $32.00q) 2,426 2,576 2,512...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 59 59 57 Revenue ($340.00q) $ 16,200 $ 20,060 $ 19,380 Expenses: Wages and salaries ($3,200 + $92.00q) 8,584 8,628 8,444 Fuel ($31.00q) 1,997 1,829 1,767 Airport fees ($800 + $31.00q) 2,484 2,629 2,567...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 54 54 52 Revenue ($345.00q) $ 16,100 $ 18,630 $ 17,940 Expenses: Wages and salaries ($3,500 + $88.00q) 8,216 8,252 8,076 Fuel ($32.00q) 1,894 1,728 1,664 Airport fees ($850 + $32.00q) 2,463 2,578 2,514...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 62 62 60 Revenue ($350.00q) $ 16,400 $ 21,700 $ 21,000 Expenses: Wages and salaries ($3,800 + $90.00q) 9,340 9,380 9,200 Fuel ($33.00q) 2,210 2,046 1,980 Airport fees ($860 + $30.00q) 2,605 2,720 2,660...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 54 54 52 Revenue ($340.00q) $ 16,200 $ 18,360 $ 17,680 Expenses: Wages and salaries ($3,300 + $87.00q) 7,964 7,998 7,824 Fuel ($31.00q) 1,842 1,674 1,612 Airport fees ($820 + $31.00q) 2,374 2,494 2,432...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below:    Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 55 55 53 Revenue ($350.00q) $ 16,200 $ 19,250 $ 18,550 Expenses: Wages and salaries ($3,400 + $91.00q) 8,363 8,405 8,223 Fuel ($31.00q) 1,873 1,705 1,643 Airport fees ($870 + $34.00q) 2,625 2,740...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 61 61 59 Revenue ($355.00q) $ 16,200 $ 21,655 $ 20,945 Expenses: Wages and salaries ($3,600 + $88.00q) 8,932 8,968 8,792 Fuel ($30.00q) 2,000 1,830 1,770 Airport fees ($870 + $32.00q) 2,697 2,822 2,758...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively...
Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company’s operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Results Flexible Budget Planning Budget Flights (q) 48 48 50 Revenue ($320.00q) $ 13,650 $ 15,360 $ 16,000 Expenses: Wages and salaries ($4,000 + $82.00q) 8,430 7,936 8,100 Fuel ($23.00q) 1,260 1,104 1,150 Airport fees ($650 + $38.00q) 2,350 2,474 2,550...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT