Dancin' Donuts, established in January 2019, is a thriving new business specializing in low-carb donuts. The 2019 keto diet fad led to increased sales, and the chief financial officer (CFO) prepared a robust budget for 2020. In early March 2020, the small business had record-breaking sales but abruptly needed to shut its doors because of the global pandemic. The CFO conducted the following analysis for the month of March: Dancin' Donuts March 2020 Budget Actuals $ Var % Total Revenue 200,000 196,947 -3,053 -2% Total Cost of Goods Sold 100,000 98,000 -2,000 -2% GROSS PROFIT 100,000 98,947 -1,053 -1% Total Expense 75,000 72,000 -3,000 -4% Total Interest Income 200 100 -100 -50% Total Other Expense 1,000 1,000 0 0% -800 -900 -100 13% Earnings Before Interest, Taxes, Depreciation, & Amortization (EBITDA) 24,200 26,047 1,847 8% Total Interest Expense 6,400 6,385 -15 0% Total Depreciation & Amortization 10,000 10,000 0 0% Earnings Before Taxes (EBT) 7,800 9,662 1,862 24% Total Income Taxes (30%) 2,340 2,899 559 24% Net Income 5,460 6,764 1,304 24% Please answer the following questions: What does AVB stand for? What is the total revenue for March 2020 when compared to the budget? What is the variance from the budget in the net income for the month?
Scenario:
Dancin' Donuts, established in January 2019, is a thriving new business specializing in low-carb donuts. The 2019 keto diet fad led to increased sales, and the chief financial officer (CFO) prepared a robust budget for 2020. In early March 2020, the small business had record-breaking sales but abruptly needed to shut its doors because of the global pandemic. The CFO conducted the following analysis for the month of March:
Dancin' Donuts March 2020 |
||||||||
|
|
Budget |
Actuals |
$ Var |
% |
||||
|
|
Total Revenue |
200,000 |
196,947 |
-3,053 |
-2% |
|||
|
|
Total Cost of Goods Sold |
100,000 |
98,000 |
-2,000 |
-2% |
|||
|
|
GROSS PROFIT |
100,000 |
98,947 |
-1,053 |
-1% |
|||
|
|
||||||||
|
|
Total Expense |
75,000 |
72,000 |
-3,000 |
-4% |
|||
|
|
|
|
|
|
||||
|
|
Total Interest Income |
200 |
100 |
-100 |
-50% |
|||
|
|
Total Other Expense |
1,000 |
1,000 |
0 |
0% |
|||
|
|
-800 |
-900 |
-100 |
13% |
||||
|
|
|
|
|
|
||||
|
Earnings Before Interest, Taxes, |
24,200 |
26,047 |
1,847 |
8% |
||||
|
|
Total Interest Expense |
6,400 |
6,385 |
-15 |
0% |
|||
|
|
Total Depreciation & Amortization |
10,000 |
10,000 |
0 |
0% |
|||
|
Earnings Before Taxes (EBT) |
7,800 |
9,662 |
1,862 |
24% |
||||
|
|
||||||||
|
|
Total Income Taxes (30%) |
2,340 |
2,899 |
559 |
24% |
|||
|
|
||||||||
|
Net Income |
5,460 |
6,764 |
1,304 |
24% |
Please answer the following questions:
- What does AVB stand for?
- What is the total revenue for March 2020 when compared to the budget?
- What is the variance from the budget in the net income for the month?
- What is the income tax percentage for the month?
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
