Question: can someone also explain where i went wrong Adarmes Adventures manufactures aluminum canoes. In planning for the coming year, CFO Alexis King is considering three

can someone also explain where i went wrong

Adarmes Adventures manufactures aluminum canoes. In planning for the coming year, CFO Alexis King is considering three different sales targets: 2,500 canoes, 3,000 canoes, and 3,500 canoes. Canoes sell for $806 each. The standard variable cost information for a canoe is as follows.
Direct materials $ 317
Direct labor 175
Variable overhead
Utilities 35
Indirect material 30
Indirect labor 60
Total $ 617
Annual fixed overhead cost is expected to be:
Maintenance $ 18,210
Depreciation 39,200
Insurance 26,260
Rent 28,530
Total $ 112,200
Alexis King chose to prepare a static budget based on sales of 3,000 canoes. Actual sales were 3,100 canoes at a price of $856 each. The company incurred the following costs for the year:
Direct material $ 956,000
Direct labor 517,300
Variable overhead 398,400
Fixed overhead 119,700
Total $ 1,991,400
Prepare a performance report for the year that shows the flexible budget and sales volume variances.(If operating income is negative, enter amounts using a negative sign preceding the number e.g. -45 or parentheses e.g. (45). Round answers to 0 decimal places, e.g. 125. If variance is zero, select "Not Applicable" and enter 0 for the amounts.)
Actual Results Flexible Budget Variance Flexible Budget Sales Volume Variance Static Budget
Unit sales Not ApplicableFavorableUnfavorable UnfavorableFavorableNot Applicable
OverheadSales revenueDirect materialDirect laborTotal variable expensesContribution marginOperating incomeTotal fixed expensesVariable expenses $ $ Not ApplicableUnfavorableFavorable $ $ Not ApplicableFavorableUnfavorable $
LessAdd Direct laborTotal fixed expensesSales revenueOverheadTotal variable expensesDirect materialContribution marginOperating incomeVariable expenses:
Contribution marginDirect materialTotal variable expensesSales revenueDirect laborVariable expensesTotal fixed expensesOperating incomeOverhead FavorableUnfavorableNot Applicable UnfavorableNot ApplicableFavorable
Direct materialTotal variable expensesDirect laborTotal fixed expensesContribution marginOverheadOperating incomeSales revenueVariable expenses Not ApplicableFavorableUnfavorable UnfavorableFavorableNot Applicable
Sales revenueTotal fixed expensesOperating incomeVariable expensesDirect materialOverheadDirect laborTotal variable expensesContribution margin UnfavorableNot ApplicableFavorable FavorableUnfavorableNot Applicable
Contribution marginDirect materialDirect laborOverheadSales revenueTotal fixed expensesOperating incomeVariable expensesTotal variable expenses Not ApplicableUnfavorableFavorable UnfavorableFavorableNot Applicable
Variable expensesOperating incomeDirect materialTotal fixed expensesDirect laborOverheadContribution marginSales revenueTotal variable expenses UnfavorableNot ApplicableFavorable UnfavorableNot ApplicableFavorable
Total variable expensesOverheadTotal fixed expensesOperating incomeContribution marginSales revenueVariable expensesDirect materialDirect labor Not ApplicableFavorableUnfavorable FavorableUnfavorableNot Applicable
OverheadDirect laborTotal fixed expensesTotal variable expensesDirect materialContribution marginOperating incomeSales revenueVariable expenses $ $ FavorableUnfavorableNot Applicable $ $ UnfavorableNot ApplicableFavorable

$

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!