The document provides budget and actual cost comparisons for various expenses. The raw material costs were $30,000 or 25% over budget due to an increase in raw material prices. A quarterly budget analysis shows variances between budgeted and actual revenues, expenses, and net income. A flexible budget analysis scales variable costs based on a 25% increase in production units from the original budget.