Static and Actuals IS VERITAS Fountain Pens, LLC Income Statement (Static Budget and Actual Results) For...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Static and Actuals IS VERITAS Fountain Pens, LLC Income Statement (Static Budget and Actual Results) For the year ended December 31, 2022 / unit Static Budget Sales Variable Costs Cost of Goods Sold Direct Material Direct Labor Wages Actuals units $ 50.00 $ 25,740 1,287,000 $ 29,858 1,055,340 4.87 125,354 145,410 16.26 418,532 468,756 Indirect Cost Allocation 11.38 292,921 246,053 Commissions Expense 3% 1.50 38,610 31,660 Total Variable Costs 34.01 875,417 891,879 Contribution Margin 15.99 411,583 163,461 Fixed Costs Advertising Expense Insurance Expense Selling & Admin. Expense Bad Debt Expense Depreciation Expense Total Fixed Costs Operating Income 64,160 57,744 22,000 22,440 212,640 227,524 25,760 22,668 36,000 35,280 360,560 365,656 $ 51,023 $ (202,195) Veritas Variance Analysis Work File (1) Variance Analysis Sales Variable Costs Cost of Goods Sold Direct Material VERITAS Fountain Pens, LLC Income Statement Variances For the year ended December 31, 2022 Veritas Variance Analysis Work File (1) Flexible Budget Static Budget Volume Variances F/U Flexible Budget Variances F/U Actuals units 25,740 1,287,000 29,858 1,055,340 125,354 Direct Labor Wages 418,532 Indirect Cost Allocation 292,921 Commissions Expense 3% 38,610 Total Variable Costs 875,417 Contribution Margin 411,583 Fixed Costs Advertising Expense 64,160 Insurance Expense 22,000 Selling & Admin. Expense 212,640 Bad Debt Expense 25,760 Depreciation Expense 36,000 Total Fixed Costs 360,560 Operating Income 51,023 145,410 468,756 246,053 31,660 891,879 163,461 57,744 22,440 227,524 22,668 35,280 365,656 (202,195) Static Budget Variances F/U Selected Variance Explanations Required: Of course you do not have knowledge of what occurred exactly, but draft a possible explanation that could account for the variance (a hypothetical [reason). Limit to 1-2 complete sentences. Fragment statements will not receive credit. Volume Variance for Sales Flexible-Budget Variance for Sales Volume Variance for Direct Labor Flexible-Budget Variance for Direct Labor Volume Variance for Selling & Admin. Expense Flexible-Budget Variance for Selling & Admin. Expense Variance Analysis Level "0" Variance in Operating Income Veritas Variance Analysis Work File (1) Static and Actuals IS VERITAS Fountain Pens, LLC Income Statement (Static Budget and Actual Results) For the year ended December 31, 2022 / unit Static Budget Sales Variable Costs Cost of Goods Sold Direct Material Direct Labor Wages Actuals units $ 50.00 $ 25,740 1,287,000 $ 29,858 1,055,340 4.87 125,354 145,410 16.26 418,532 468,756 Indirect Cost Allocation 11.38 292,921 246,053 Commissions Expense 3% 1.50 38,610 31,660 Total Variable Costs 34.01 875,417 891,879 Contribution Margin 15.99 411,583 163,461 Fixed Costs Advertising Expense Insurance Expense Selling & Admin. Expense Bad Debt Expense Depreciation Expense Total Fixed Costs Operating Income 64,160 57,744 22,000 22,440 212,640 227,524 25,760 22,668 36,000 35,280 360,560 365,656 $ 51,023 $ (202,195) Veritas Variance Analysis Work File (1) Variance Analysis Sales Variable Costs Cost of Goods Sold Direct Material VERITAS Fountain Pens, LLC Income Statement Variances For the year ended December 31, 2022 Veritas Variance Analysis Work File (1) Flexible Budget Static Budget Volume Variances F/U Flexible Budget Variances F/U Actuals units 25,740 1,287,000 29,858 1,055,340 125,354 Direct Labor Wages 418,532 Indirect Cost Allocation 292,921 Commissions Expense 3% 38,610 Total Variable Costs 875,417 Contribution Margin 411,583 Fixed Costs Advertising Expense 64,160 Insurance Expense 22,000 Selling & Admin. Expense 212,640 Bad Debt Expense 25,760 Depreciation Expense 36,000 Total Fixed Costs 360,560 Operating Income 51,023 145,410 468,756 246,053 31,660 891,879 163,461 57,744 22,440 227,524 22,668 35,280 365,656 (202,195) Static Budget Variances F/U Selected Variance Explanations Required: Of course you do not have knowledge of what occurred exactly, but draft a possible explanation that could account for the variance (a hypothetical [reason). Limit to 1-2 complete sentences. Fragment statements will not receive credit. Volume Variance for Sales Flexible-Budget Variance for Sales Volume Variance for Direct Labor Flexible-Budget Variance for Direct Labor Volume Variance for Selling & Admin. Expense Flexible-Budget Variance for Selling & Admin. Expense Variance Analysis Level "0" Variance in Operating Income Veritas Variance Analysis Work File (1)
Expert Answer:
Answer rating: 100% (QA)
Veritas Fountain Pens LLC Income Statement Variance Analysis This analysis compares the static budget planned results with the actual results for Veri... View the full answer
Related Book For
Horngrens Financial and Managerial Accounting
ISBN: 978-0133866292
5th edition
Authors: Tracie L. Nobles, Brenda L. Mattison, Ella Mae Matsumura
Posted Date:
Students also viewed these accounting questions
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
According to Dr. Grant, creatives are people who ________. A. Are procrastinators B. Act on multiple ideas C. Plan out each detail D. Are highly confident with no doubts about their success
-
Explain the elements of a purchasing plan.
-
How can sensitivity analysis be incorporated in DCF analysis?
-
What reasons might an entity provide for adopting ESG practices?
-
Now that operations for outdoor clinics and TEAM events are running smoothly, Suzie thinks of another area for business expansion. She notices that a few clinic participants wear multiuse (MU)...
-
When an object is placed at the focus of a concave mirror, the image formed is (i) at infinity (ii) real and inverted, and (iii) highly magnified (or highly enlarged) M E A D C B P F At infinity N
-
Summarizes current non-GAAP reporting practices in the industry; TOYOTA VS HONDA Include tables or other appropriate visualizations that reflect information about your companies, including...
-
A conveyor belt uses a pulley with a radius of 18 cm to move objects that travel 200 m in 1 minute. Determine the speed with which the pulley is turning in turns (s)/(s)eg.
-
In October 2012, Michael Eisenberg and Miriam Weisbecker executed a purported joint venture agreement with Gerard Rem wherein Eisenberg advanced \($220,000\) to secure a 50 percent interest in the...
-
Robert Law, in his capacity as a trustee for a trust, asked the trial court to enter a charging order under ORS 70.295 against the four limited partnerships that Ronald Zemp was partner of for Zemps...
-
Heartland State Bank routed eight checks to a collections bank, Federal Reserve. Federal Reserve then delivered the checks and additional cash letters to the defendant bank, American Bank & Trust, on...
-
When GTE Sylvania discovered it was losing market share to other television manufacturers, it developed a franchise plan that limited the number of retailers selling its product in each area....
-
In 2005, Ann Furey obtained a loan secured by a mortgage from Merchants Bank to purchase a camp in Lincoln, Vermont. In August 2009, she stopped making mortgage payments. In April 2011, the bank...
-
What is the vector sum of 8.0 cm and 5.0 cm acting on point O at an angle of 60.0 degrees? 23 degrees 67 degrees O 113 degrees -67 degrees
-
Consider the advantages and disadvantages of extending property rights so that everyone would have the right to prevent people imposing any costs on them whatsoever (or charging them to do so).
-
The trial balance of Learn for Life Child Care does not balance. The following errors are detected: a. Cash is understated by $1,800. b. A $3,900 debit to Accounts Receivable was posted as a credit....
-
Yancey Company expects to produce 1,920 units in January and 1,974 units in February. Yancey budgets two direct labor hours per unit. Direct labor costs average $20 per hour. Prepare Yancey's direct...
-
Trevor, Inc. manufactures model airplane kits and projects production at 500, 570, 300, and 450 kits for the next four quarters. Direct materials are $10 per kit. Indirect materials are considered...
-
Which mechanism of bacterial genetic transfer does not require recombination with the bacterial chromosome?
-
Explain why small deletions and duplications are less likely than large ones to have a detrimental effect on an individuals phenotype. If a small deletion within a single chromosome happens to have a...
-
Explain why inversions and reciprocal translocations do not usually cause a phenotypic effect. Then explain how they can do so in certain cases.
Study smarter with the SolutionInn App