Bickel Corporation uses customers served as its measure of activity. The following report compares the planning budget to the actual operating results for the month of November: Customers served Revenue ($3.60q)- Expenses: Wages and salaries ($24,500+ $1.35q) Supplies ($0.75g) Insurance ($6,400) Miscellaneous expense ($5,400 + $0.44q) Total expense Net operating income Bickel Corporation Comparison of Actual Results to Planning Budget For the Month Ended November 30 Customers served Actual Results 46,000 Actual Results 1. 46,000 45,000 $ 165,300 $ 162,000 $3,300 F 86,600 31,950 6,400 23,400 148,350 $ 16,950 Required: Prepare the company's flexible budget performance report for November. Match the cell number to the correct answer. 2. Planning Budget 46,000 $ Variances 3. 85,250 1,350 U 33,750 1,800 F 6,400 0 None 25,200 1,800 F 150,600 2,250 F 11,400 $ 5,550 F Planning Budget 45,000
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Do not give solution in image

![Required: Prepare the company's flexible budget performance report for November. Match the cell
number to the correct answer.
Customers
served
Revenue
Expenses:
Wages & Salaries 86,600
Supplies
31,950
Insurance
6,400
Miscellaneous
23,400
148,350
Total expenses
Net operating
income
1.
2.
Actual
Results
3.
46,000
1.
$165,300 4.
$ 16,950
0 None
9.
0 None
$2,240 F
13.
$4,490 F
2.
46,000
5.
7.
10.
6,400
12.
14.
$12,460
[Choose ]
[Choose ]
[Choose l
3.
6.
8.
11.
0 None
$440 U
15.
$1,069 F
Planning
Budget
45,000
$162,000
85,250
33,750
6,400
23,200
150,600
$ 11,400](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fae97e129-1b20-4a94-85d7-6595c546c1d3%2F0048ecc2-153c-47f0-b23d-423257cc3da7%2Fllinrrc_processed.jpeg&w=3840&q=75)

Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images









