A. The sales and cost figures for the month of August 2021 are as follows. Variable and fixed costs are all manufacturing costs. Selling, administrative,
A. The sales and cost figures for the month of August 2021 are as follows. Variable and fixed costs are all manufacturing costs. Selling, administrative, marketing, and other costs are ignored since they stay constant over the year.
Budget
Selling Price | Variable Cost | Fixed Cost | Sales Volume | |
Marmalade | $4.6 | $2.6 | $50000 | $45000 |
Apple | 5 | 2.7 | 19000 | 25000 |
Strawberry | 5.5 | 2.9 | 15000 | 10000 |
Raspberry | 6 | 3.4 | 6900 | 5000 |
Mixed | 6.6 | 3.9 | 22000 | 15000 |
100 000 |
Actual
Selling Price | Variable Cost | Fixed Cost | Sales Volume | |
Marmalade | $4.6 | $2.71 | $50000 | $57600 |
Apple | 5.2 | 2.9 | 20000 | 18000 |
Strawberry | 5.7 | 3 | 15000 | 9600 |
Raspberry | 6.1 | 3.5 | 17000 | 13200 |
Mixed | 7 | 4 | 21000 | 21600 |
120 000 |
CFC uses the variable costing approach for its sales and cost analysis. As part of the report, you are required to calculate the following figures: Actual product line operating income statement with total for CFC. Budgeted product line operating statement with total for CFC. Product line sales and profit variances with total for CFC
B,
You further decide to investigate the sales volume aspects of marmalade. You have extracted data from the sales management system which suggest sales volume is dependent upon the weather and the price of the product. The data suggests warmer weather means lower sales volume, but lower selling prices indicates higher sales volume. You have an Excel workbook of raw data from the sales management system which you plan to use as a basis for your analysis using PowerBI. Step1: Clean the data in the Excel workbook to make sure the information is consistent and reasonable. Step2: Use PowerBI to develop a trend line in a scatter graph to identify the correlation between sales volume and temperature as well as sales volume and selling price. You must have two separate charts. You must compute the coefficient of correlation for both and include them in the report. How you compute the correlation is for you to decide. Step 3: Using PowerBI to develop a bar chart showing the total contribution margin for the year by month.
Excel workbook below:
Line | Month | Sales_Volume | Sell_Price | Temperature | Variable_Cost |
1 | October | 55,000 | 4.65 | 15 | 2.70 |
1 | October | 55,000 | 15 | 2.70 | |
2 | November | 54,000 | 4.70 | 15 | 2.70 |
3 | December | 52,000 | 4.65 | 15 | 2.80 |
4 | January | 53,000 | 4.70 | 18 | 2.80 |
5 | February | 53,600 | 4.70 | 20 | 2.80 |
55 | Feb | 4.70 | 20 | 2.80 | |
6 | March | 54,000 | 4.70 | 20 | 2.80 |
7 | April | 53,500 | 4.70 | 25 | 2.75 |
8 | May | 54,000 | 4.65 | 28 | 2.75 |
9 | June | 56,000 | 4.70 | 30 | 2.70 |
10 | July | 59,000 | 4.55 | 33 | 2.70 |
11 | August | 57,600 | 4.60 | 35 | 2.71 |
12 | September | 70,000 | 4.40 | 30 | 2.71 |
13 | September | 30 | 4.40 | 60,000 | 2.71 |
Total | 726,730 | 65 | 60,319 | 41 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
A CVP Analysis for CFC Budgeted Product Line Operating Statement Product Sales Revenue Variable Costs Contribution Margin Fixed Costs Operating Income ...See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started