Question: Based on your income statement, logically interpret the businesss performance against the provided benchmarks. Did the company do as well as expected? Explain what happened.
Based on your income statement, logically interpret the businesss performance against the provided benchmarks. Did the company do as well as expected? Explain what happened.
| Milestone Three - Income Statement | ||||
| Revenue: | ||||
| Collars | $ 13,200 | |||
| Leashes | 12,320 | |||
| Harnesses | 12,500 | |||
| Total Revenue: | $ 38,020 | |||
| Cost of goods sold | 28,258 | |||
| Gross profit | $ 9,762 | |||
| Expenses: | ||||
| General and administrative salaries | $ 1,950 | |||
| Office supplies | 200 | |||
| Other business equipment | 150 | $ 2,300.00 | ||
| Total Expenses | $ 5,715.00 | |||
| Net Income/Loss | $ 4,047.00 | |||
Illustrate the variances observed between the planned and actual values for the direct labor time and the direct materials price for collars. What changed?]
| Milestone Three - Variance Analysis | |||||
| Data for Variance Analysis: | |||||
| Budgeted (Standard) Hours/Qty | Budgeted (Standard) Rate | Actual Hours/Qty | Actual Rate | ||
| Labor | 160 | $ 16.00 | 180 | $ 16.50 | |
| Materials | 660 | $ 9.10 | 720 | $ 10.00 | |
| Variances for Collar Sales | |||||
| Variance | Favorable/ Unfavorable | ||||
| Direct Labor Time Variance | |||||
| (Actual Hours - Standard Hours) x Standard Rate | $ 320.00 | Unfavorable | |||
| Direct Labor Rate Variance | |||||
| (Actual Rate - Standard Rate) x Actual Hours | $ 90.00 | Unfavorable | |||
| Direct Materials Quantity/Efficiency Variance | |||||
| (Actual Quantity - Standard Quantity) x Standard Price | $ 546.00 | Unfavorable | |||
| Direct Materials Price Variance | |||||
| (Actual Price - Standard Price) x Actual Quantity | $ 648.00 | Unfavorable | |||
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
