Reference no: EM131817710
Sales and Manufacturing Expenses: Budget and Actual (2014)
You will use this table to complete Milestones One and Two.
|
|
Budget ($)
|
Actual ($)
|
|
|
|
|
|
Sales
|
1,050,000
|
991,700
|
|
|
|
|
|
Expenses
|
|
|
|
Materials - Cedar
|
225,000
|
248,160
|
|
Materials - Plastic
|
37,500
|
37,741
|
|
Factory Worker Labor
|
300,000
|
332,760
|
|
Materials - Indirect
|
3,000
|
2,585
|
|
Factory Depreciation
|
78,000
|
78,000
|
|
Factory Utilities
|
12,000
|
12,000
|
|
Factory Maintenance and Repairs
|
5,000
|
4,500
|
|
Shipping ($2.25/each)
|
112,500
|
105,750
|
|
Sales Commissions ($2.00/unit sold)
|
100,000
|
94,000
|
|
Office Rent
|
12,000
|
12,000
|
|
Advertising
|
20,000
|
20,000
|
|
Liability insurance
|
5,000
|
5,000
|
|
Office Depreciation
|
1,000
|
1,000
|
|
Office Salaries
|
48,000
|
48,000
|
|
|
|
|
|
Total Expenses
|
959,000
|
1,001,496
|
Contribution Margin: Static Budget and Actual Results (2014)
You will use this table to complete Milestone Two.
|
|
Actual Results
|
Static Budget Amount
|
|
|
|
|
|
Units Sold
|
47,000
|
50,000
|
|
Revenues ($)
|
991,700
|
1,050,000
|
|
Manufacturing Costs ($)
|
|
|
|
Variable
|
621,246
|
565,500
|
|
Fixed
|
94,500
|
95,000
|
|
Gross Margin
|
275,954
|
389,500
|
Standard Variable Manufacturing Costs (2014)
You will use this table to complete Milestone Two.
|
|
Static Budget Costs
|
Standard Input
|
|
|
|
|
|
Direct Materials: Cedar
|
225,000
|
3.0 ft/unit
|
|
Direct Materials: Plastic
|
37,500
|
1.0 ft/unit
|
|
Direct Manufacturing Labor
|
300,000
|
0.5 hrs/unit
|
|
Variable Manufacturing Overhead
|
3,000
|
0.3 ft/unit
|
Actual Variable Manufacturing Costs (2014)
You will use this table to complete Milestone Two.
|
|
Actual Costs
|
Actual Input
|
|
|
|
|
|
Direct Materials: Cedar
|
248,160
|
3.2 ft/unit
|
|
Direct Materials: Plastic
|
37,741
|
1.1 ft/unit
|
|
Direct Manufacturing: Labor ($)
|
332,760
|
.60 hr/unit
|
|
Variable Manufacturing Overhead
|
2,585
|
0.25 ft/unit
|
a) Classify all product and period costs appropriately.
b) Compute a cost-volume-profit analysis. What are the implications of this analysis?
c) Compute contribution margin per unit and contribution margin ratio.
d) Determine the breakeven quantity and the breakeven revenue accurately.
e) Determine if the company is breaking even. What are cost-volume-profit analysis implications on short-term planning?
|
Can the orange corporation have the case removed
: Assume the court finds there is personal jurisdiction. Can the Orange Corporation have the case removed to federal court?
|
|
Discuss top reasons for an erp implementation to fail
: Ziff-Davis issued a White Paper in 2013 on the five top reasons for an ERP implementation to fail
|
|
American put option on futures contract
: Repeat Problem for an American put option on a futures contract.
|
|
Journalize all entries required on the given dates
: Journalize all entries required on the above dates, including entries to update depreciation on assets disposed of, where applicable
|
|
Compute a cost-volume-profit analysis
: Compute a cost-volume-profit analysis. What are the implications of this analysis
|
|
Reproduction of captive striped skunks
: In "Husbandry, Overwinter Care, and Reproduction of Captive Striped Skunks," published in the journal Zoo Biology in 2005, researchers recorded.
|
|
Show the balance sheet presentation for the bond issue
: Show the balance sheet presentation for the bond issue at December 31, 2010, using (1) the 102 selling price, and then (2) the 98 selling price
|
|
What factors account for the success of ikea
: What do you think of the company's product strategy and product range?Do you agree with the matrix approach described in Figure B of the case?
|
|
Write a critical analysis of selected theme
: Write a critical analysis of selected theme - Examine a current ethical dilemma, such as the right to die, removal of life support when there is no living will
|