Help me solve. 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:

Materials purchased: $20,000

o Consumed 80% of the purchased materials

Direct labor: $8,493

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

Collars

$20 33

$24 28

$28 23

Leashes

$22 28

$26 23

$30 18

Harnesses

$25 25

$30 22

$35 20

The other costs incurred by the business include:

General and administrative salaries

o Receptionist: $1,950

Office supplies: $200

Other business equipment: $15

Beginning Work in Process Inventory Direct Materials: Materials: Beginning Add: Purchases for month of January Materials available for use Deduct: Ending materials Materials Used Direct Labor Overhead Total Costs Deduct: Ending Work in Process Inventory Revenue: Collars leashes Harnesses Total Revenue: Cost of goods sold Gross profit Expenses: General and administrative salaries Office supplies Other business equipment Total Expenses Net Income/Loss $ \begin{tabular}{ll} $ & - \\ \hline$ & - \\ \hline \end{tabular} $ \begin{tabular}{ll} \hline$ & - \\ \hline & \\ \hline$ & - \\ \hline \end{tabular} 25 Data for Variance Analysis: Beginning Work in Process Inventory Direct Materials: Materials: Beginning Add: Purchases for month of January Materials available for use Deduct: Ending materials Materials Used Direct Labor Overhead Total Costs Deduct: Ending Work in Process Inventory Revenue: Collars leashes Harnesses Total Revenue: Cost of goods sold Gross profit Expenses: General and administrative salaries Office supplies Other business equipment Total Expenses Net Income/Loss $ \begin{tabular}{ll} $ & - \\ \hline$ & - \\ \hline \end{tabular} $ \begin{tabular}{ll} \hline$ & - \\ \hline & \\ \hline$ & - \\ \hline \end{tabular} 25 Data for Variance Analysis