.ACC 202 Milestone Three: Actual Costs and Revenue Data Appendix At the end of the first month of opening your business, you calculate the actual operating costs of the business and the income you earned. You also notice and document the difference in what you budgeted for certain materials and labor against the actual amounts you spent on the same. For your statement of cost of goods sold, use the following data regarding the actual costs incurred by the business over the past month: 0 Materials purchased: $20,000 0 Consumed 80% of the purchased materials 0 Direct labor: $8,493 0 Overhead costs: $3,765 Note: Assume that the beginning materials and ending work in process are zero for the month. Use the following revenue and cost information for the income statement. Note that the revenue you use will depend on the pricing level options you chose in Milestone Two. Also, assume that after accounting for weekends and other holidays, there were 20 business days in the first month of operation. For example, if you chose a sales price of $20 per collar, the actual number of collars sold in the month was 33 per day or 33 x 20 = 660 per month. Established Sales Price Number of Items Sold per Day $20 $24 $28 $26 $30 $25 $30 $35 [El- m w The other costs incurred by the business include: I General and administrative salaries o Receptionist: $1,950 0 Office supplies: $200 0 Other business equipment: $150 Variance At the end ofthe month, you find that the labor and materials spent on manufacturing collars was different from what you estimated: The collar maker had to work nine hours a day instead of eight due to an increased demand for collars. Because of the increased demand, the hourly rate you paid your employee for making the collars increased to $16.50. a An increase in the cost of raw material led the direct material cost per collar to increase to $10. 0 However, you also made and sold 60 more collars than you expected to sell in the month. You now need to determine the variance in the materials and labor cost from what you estimated in Milestone Two based on the market research data. Milestone Three - Statement of Cost of Goods Sold Beginning Work in Process Inventory Direct Materials: Materials: Beginning Add: Purchases for month of January Materials available for use Deduct: Ending maten'als Materials Used Direct Labor Overhead Total Costs Deduct: Ending Work in Process Inventory Cost of Goods Sold Milestone Three - Income Statement Revenue: Collars S Leashes Harnesses Total Revenue: S Cost of goods sold Gross profit S Expenses: General and administrative salaries Office supplies Other business equipment Total Expenses $ Net Income/Loss S Milestone Three - Variance Analysis Data for Variance Analysis: Budgeted Budgeted Actual Actual (Standard) (Standard) Hours/Qty Rate Hours/Qty Rate Labor Materials Variances for Collar Sales Favorable/ Variance Unfavorable Direct Labor Time Variance (Actual Hours - Standard Hours) x Standard Rate S Direct Labor Rate Variance (Actual Rate - Standard Rate) x Actual Hours S Direct Materials Quantity/Efficiency Variance (Actual Quantity - Standard Quantity) x Standard Price S Direct Materials Price Variance (Actual Price - Standard Price) x Actual Quantity SMilestone Two - Contribution Margin Analysis COLLARS LEASHES HARNESSES Sales Price per Unit S 28.00 S 30.00 S 35.00 Variable Cost per Unit 9.10 12.10 14.60 Contribution Margin 18.90 $ 17.90 $ 20.40Milestone Two - Break-Even Analysis COLLARS LEASHES HARNESSES Sales Price S 28.00 S 30.00 $ 35.00 Fixed Costs 4,028 S 4,028 S 4,202 Contribution Margin 18.90 17.90 20.40 Break-Even Units (round up) 214.00 226.00 206.00 Target Profit 300.00 S 400.00 $ 500.00 Break-Even Units (round up) 214.00 226.00 206.00 Target Profit 500.00 600.00 $ 650.00 Break-Even Units (round up) 214.00 226.00 206.00Milestone One - Variable and Fixed Costs Collars w W High-tensile strength nylon webbir 5 4.00 Collar maker's salary [monthly] 5 2,??3.33 Polyesterfnylon ribbons 5 3.00 Depreciation on sewing machines 5 55.00 Buckles made of cast hardware 5 2.00 Rent 5 250.00 Price tags 5 0.10 Utilities and insurance 5 200.00 Scissors, thread, and cording $ 400.00 Loan payment 5 183.33 Salary to self 5 155.5? Total Variable Costs per Collar 5 9.10 Total Fixed Costs 5 4,028.33 Leashes w W High-tensile strength nylon webbir S 5.00 Leash maker's salary [monthly] 5 2,??3.33 Polyesterfnylon ribbons 5 4.50 Depreciation on sewing machines 5 55.00 Buckles made of cast hardware 5 1.50 Rent 5 250.00 Price tags 5 0.10 Utilities and insurance 5 200.00 Scissors, thread, and cording $ 400.00 Loan payment $ 133.00 Salary to self 5 155.5? Total Variable Costs per Leash 5 12.10 Total Fixed Costs 5 4,0231!) m Harnesses w w High-tensile strength nylon webbir $ 5.00 Harness maker's salary 5 2,345.5? Polyesterfnylon ribbons $ 4.50 Depreciation on sewing machines $ 55.00 Buckles made of cast hardware 5 4.00 Rent 5 250.00 Price tags 5 0.10 Utilities and insurance 5 200.00 Scissors, thread, and cording 5 400.00 Loan 5 153.33 Salary to self 5 155.5? Total Variable Costs per Harness 5 14.60 Total Fixed Costs E 4,201.67