Insert

Draw

Formulas

snhu

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:

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 $3320=660$ per month.

$\backslash$table$[[$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]]$

Collars

$\backslash$table$[[13,200],[12,320],[12,500]]$

The other costs incurred by the business include:

General and administrative salaries

Leashes

Harnesses

A

B

C

Milestone Three $-$ Income Statement

Revenue:

$6$

$7$

$8$

$123$

the business over the past month

Materials purchased: $$20,000$

Consumed $80\%$ of the purchased materials

$9$

$10$

$|$Total Revenue:

Cost of goods sold

Gross profit

Expenses:

General and administrative salaries

Office supplies

Other business equipment

Total Expenses

Net Income$/$Loss

General and administrative sal o Receptionist: $$1,950$

Office supplies: $$200$

Other business equipment: $$150$

Variance

At the end of the 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\mathrm{.}50.$

An increase in the cost of raw material led the direct material cost per collar to increase to $$10.$

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.