Prepare variance analysis based on the provided 2012 budget and the year-end trial balance Prepare variance...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Prepare variance analysis based on the provided 2012 budget and the year-end trial balance Prepare variance analysis based on a flexible budget for actual sales volume Prepare analysis of potential product changes using relevant information to see if change should be made Eagle's Nest, Inc. Actual results for 2012 Sales were 9,000 units for 2012 at an average selling price of $ 500 Direct material costs were $1.99 per lb. and the total pounds used were 909,000 Direct labor costs were $ 15.05 per hour and the total number of direct labor hours was 40,050 Variable overhead per unit was at the budgeted level Fixed overhead was at the budgeted amount There were no changes between beginning and ending inventory in units Eagle's Nest, Inc. Budget 2012 Sales 5,000,000 Direct Materials Direct labor 2,000,000 675,000 Payroll taxes (direct labor) Consumable supplies Benefits (direct labor) 101,250 100,000 168,750 Miscellaneous 25,000 Total varlable overhead 395,000 Production supervisor Payroll taxes (supervisor) Benefits (supervisor) Depreciation Utilities 45,000 4,000 5,000 125,000 25,000 Total Fixed overhead 204,000 Gross Profit 1,726,000 Salaries 750,000 100,000 80,000 Payroll taxes (salaries) Benefits (salaries) Computer costs Building maintenance Advertising 15,000 15,000 20,000 Miscellaneous 20,000 Total Selling, general & administrative 1,000,000 726,000 Operating Income (EBIT) 75,000 Interest 651,000 Earning before taxes 260,400 Income taxes 390,600 Net Income Budgeted sales were based on sales of 10,000 units at $500 per unit. Direct materials were based on 100 Ibs of material per unit at $2.00 per Ib. Direct labor was based on 4.5 hours of labor at $ 15.00 per hour per unit. Payroll taxes on direct labor were based on 15% of labor Consumable supplies were based on best estimate (2% of sales) Benefits were based on 25% of direct labor (.5% of sales) Miscellaneous variable expenses were based on best estimate Supervisor's salary was set at $ 45,000 Benefits were estimated for supervisor at $ 5,000 per year Payroll taxes were estimated at $ 4,000 for supervisor Depreciation on building and production equipment was estimated at $ 125,000 per year Utilities were based on previous year adjusted for changes in production volume. Selling, general and administrative expenses Salaries were estimated at $ 750,000 for the year Payroll taxes were estimated at 100,000 for the year Benefits were estimated at $ 80,000 for the year Computer costs were estimated at $15,000 for the year Building maintenance was estimated at $ 15,000 for the year Advertising was budgeted at $20,000 for the year Miscellaneous expenses were estimated at $ 20,000 for the year The direct labor estimate requires 25 direct labor personnel. This is based on 10,000 units times 4.5 hours per unit for a total of 45,000 direct labor hours. The 45,000 are divided by the average of 1800 hours worked per person to arrive at 25 hourly production employees. Prepare variance analysis based on the provided 2012 budget and the year-end trial balance Prepare variance analysis based on a flexible budget for actual sales volume Prepare analysis of potential product changes using relevant information to see if change should be made Eagle's Nest, Inc. Actual results for 2012 Sales were 9,000 units for 2012 at an average selling price of $ 500 Direct material costs were $1.99 per lb. and the total pounds used were 909,000 Direct labor costs were $ 15.05 per hour and the total number of direct labor hours was 40,050 Variable overhead per unit was at the budgeted level Fixed overhead was at the budgeted amount There were no changes between beginning and ending inventory in units Eagle's Nest, Inc. Budget 2012 Sales 5,000,000 Direct Materials Direct labor 2,000,000 675,000 Payroll taxes (direct labor) Consumable supplies Benefits (direct labor) 101,250 100,000 168,750 Miscellaneous 25,000 Total varlable overhead 395,000 Production supervisor Payroll taxes (supervisor) Benefits (supervisor) Depreciation Utilities 45,000 4,000 5,000 125,000 25,000 Total Fixed overhead 204,000 Gross Profit 1,726,000 Salaries 750,000 100,000 80,000 Payroll taxes (salaries) Benefits (salaries) Computer costs Building maintenance Advertising 15,000 15,000 20,000 Miscellaneous 20,000 Total Selling, general & administrative 1,000,000 726,000 Operating Income (EBIT) 75,000 Interest 651,000 Earning before taxes 260,400 Income taxes 390,600 Net Income Budgeted sales were based on sales of 10,000 units at $500 per unit. Direct materials were based on 100 Ibs of material per unit at $2.00 per Ib. Direct labor was based on 4.5 hours of labor at $ 15.00 per hour per unit. Payroll taxes on direct labor were based on 15% of labor Consumable supplies were based on best estimate (2% of sales) Benefits were based on 25% of direct labor (.5% of sales) Miscellaneous variable expenses were based on best estimate Supervisor's salary was set at $ 45,000 Benefits were estimated for supervisor at $ 5,000 per year Payroll taxes were estimated at $ 4,000 for supervisor Depreciation on building and production equipment was estimated at $ 125,000 per year Utilities were based on previous year adjusted for changes in production volume. Selling, general and administrative expenses Salaries were estimated at $ 750,000 for the year Payroll taxes were estimated at 100,000 for the year Benefits were estimated at $ 80,000 for the year Computer costs were estimated at $15,000 for the year Building maintenance was estimated at $ 15,000 for the year Advertising was budgeted at $20,000 for the year Miscellaneous expenses were estimated at $ 20,000 for the year The direct labor estimate requires 25 direct labor personnel. This is based on 10,000 units times 4.5 hours per unit for a total of 45,000 direct labor hours. The 45,000 are divided by the average of 1800 hours worked per person to arrive at 25 hourly production employees.
Expert Answer:
Answer rating: 100% (QA)
Variance Analysis Budgeted Flexible Variance Budgetedflexible Actual Variance Flexible Actual sales 5000000 4500000 500000 4500000 0 Direct Material 2... View the full answer
Related Book For
Retailing Management
ISBN: 978-1259573088
10th edition
Authors: Michael Levy, Barton Weitz, Dhruv Grewal
Posted Date:
Students also viewed these accounting questions
-
An extract of the year end trial balance is shown on the right. A new machine had been acquired for 180,000 on 1st September 2010. Machinery is depreciated at 10% of cost with proportionate...
-
Dell is selling 20,000 units in Europe at an average price of 1,700 per unit. Both the spot and forward exchange rates are $1.20/. The cost of each unit in dollars is $1,500 per unit. The elasticity...
-
Develop a statistical analysis based on the Case Study Scenarios and Speed X Payment Times. Include answers to the following: Case: Election Results. Use 0.10 as the significance level...
-
1. Which type contains a single character enclosed within single quotes? A. Character B. Numeric C. Floating point 2. The modulus operator uses, B. - B. < A. + 3. Every variable should be separated...
-
A competitive refining industry produces one unit of waste for each unit of refined product. The industry disposes of the waste by releasing it into the atmosphere. The inverse demand curve for the...
-
Risk control involves the actual reduction of risk. True or False
-
Maestro Music Ltd manufactures hand-held game players at a per-unit cost of the following. The company sells each player for \($240\) and is presently operating at 80% of its capacity of 200 000...
-
How should Easterbrook adapt the organizational structure of McDonald's to achieve his strategic plan?
-
The Atlanta Food Bank is a nonprofit organization that receives donations of food and distributes this food to appropriate charitable organizations. View the additional information. He used this wait...
-
Again, if only group classes were offered, assuming that all of the costs associated with the running of group classes (including teachers' wages) are fixed costs, and using the maximum rent, average...
-
The credit evaluation officer of Jeedi & Company had to decide on a proposal for relaxing of credit which would result in a cutting down the processing pace of the average collection period from...
-
Laguna Manufacturing is considering replacing a piece of equipment with a newer, more efficient model. The old equipment was purchased several years ago for $112,500 and has annual operating costs of...
-
Patient has outstanding balance $25 for service 12/31/23 only. please see message below. Hello, I received a letter showing an outstanding balance for two of Nilou's visits; 1. 12/31/23 Isabel...
-
P2a. Various financial data for the past two years follow. Calculate the productivity ratios and enter the % change (round to one decimal place) from last year to this year. Output: Inputs: Volume (#...
-
Please use this assignment to submit the various Research Essay First Draft revisions that we discussed in class. Choose FOUR sections that need improvement (the Introduction, a Body Paragraph, a...
-
What are the 3 questions (in order of sequence) to analyze business transactions? Explain.
-
The following table gives abbreviated balance sheets and income statements for Walmart. Balance Sheet (figures in $ millions) End of Year Start of Year Assets Current assets: Cash and marketable...
-
(a) Water flows through the nozzle of a garden hose. Find an expression for m in terms of line pressure P 1 , ambient pressure P 2 , inside hose diameter D 1 , and nozzle outlet diameter D 2 . Assume...
-
Calculate the GMROI and inventory turnover given annual sales of $20,000, average inventory (at cost) of $4,000 and a gross margin of 45 percent.
-
Using the same retailer that you chose in the previous question, how well have they integrated their operations across channels? How similar and different are their assortments and prices? Should...
-
Go to the website for the Electronic Privacy Information Center (www.epic.org) and review the issues raised by the organization. What does this watchdog organization feel are the most important...
-
On 1 January 2023, Blue Jay Ltd revalued land from \(\$ 300000\) to \(\$ 500000\). On 1 January 2024, the company subsequently revalued the land to \(\$ 420000\). And on 1 January 2025 , the company...
-
The following data from Lyre Ltd's accounts relates to two assets at 30 June 2023. At 30 June 2023 Lyre Ltd decides to adopt the revaluation model for both these assets. On this date land has a fair...
-
Crane Ltd has proposed that the company adopt the revaluation model for fixed assets. Some of these assets are hard to obtain and certain items have increased in value in the current period, however...
Study smarter with the SolutionInn App