Question
The following data are taken from the records of Bruce Inc., For Year Ended December 31 Actual Planned Increase or (Decrease) Sales $31,2000 $32,5000 $(13,000)
The following data are taken from the records of Bruce Inc.,
For Year Ended December 31 | |||
Actual | Planned | Increase or (Decrease) | |
Sales | $31,2000 | $32,5000 | $(13,000) |
Less: | |||
Variable cost of goods sold | $169,200 | $182,000 | $(12,800) |
Variable selling and administrative expenses | 32,400 | 39,000 | (6,600) |
Total | $201,600 | $221,000 | $(19,400) |
Contribution margin | $110,400 | $104,000 | $ 6,400 |
Number of units sold | 120,000 | 130,000 | (10,000) |
Per unit: | |||
Sales price | $2.60 | $2.50 | 0.10 |
Variable cost of goods sold | 1.41 | 1.40 | 0.01 |
Variable selling and administrative expenses | 0.27 | 0.30 | (0.03) |
Labels | |
Effect of changes in sales | |
Effect of changes in selling and administrative expenses | |
Effect of changes in variable cost of goods sold | |
For the Year Ended December 31 | |
Price factor | |
Quantity factor | |
Sales quantity factor | |
Unit cost factor | |
Amount Descriptions | |
Actual contribution margin | |
Decrease in number of units sold | |
Decrease in unit cost | |
Increase in unit cost | |
Increase in unit sales price | |
Number of units sold | |
Planned contribution margin | |
Planned sales price | |
Planned unit cost | |
Total effect of changes in sales | |
Total effect of changes in selling and administrative expenses | |
Total effect of changes in variable cost of goods sold |
Prepare a contribution margin analysis report for the year ended December 31. Refer to the lists of Labels and Amount Descriptions for the exact wording of the answer choices for text entries. Be sure to complete the statement heading. A colon (:) will automatically appear if it is required. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Bruce Inc. |
Contribution Margin Analysis |
1 |
|
| ||
2 |
|
|
| |
3 |
|
|
| |
4 |
|
| ||
5 |
| |||
6 |
|
|
| |
7 |
|
| ||
8 |
| |||
9 |
|
| ||
10 |
|
|
| |
11 |
|
|
| |
12 |
|
| ||
13 |
| |||
14 |
|
|
| |
15 |
|
| ||
16 |
| |||
17 |
|
| ||
18 |
|
|
| |
19 |
|
|
| |
20 |
|
| ||
21 |
| |||
22 |
|
|
| |
23 |
|
| ||
24 |
| |||
25 |
|
| ||
26 |
|
|
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
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