Chapter 22 Decision Case 1

Chapter 22 Decision Case 1 - (45,000) F 0.94 Sales...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Given Information Actual Sale price 20.00 Budgeted Sale price 20.00 Income Statement Performance Report Actual Results Static Budget Variance DVD's (Sales revenue/20.00) 82,000 98,000 (16,000) U Sales revenue 1,640,000 1,960,000 (320,000) U Variable Costs Cost of goods Sold 775,000 980,000 (205,000) F Sales commisions 77,000 107,800 (30,800) F Shipping cost 43,000 53,900 (10,900) F Total Variable costs 895,000 1,141,700 Fixed Costs Salary cost 311,000 300,500 10,500 U Depreciation cost 209,000 214,000 (5,000) F Rent cost 129,000 108,250 20,750 U Advertising cost 81,000 68,500 12,500 U Total Fixed costs 730,000 691,250 Total Costs 1,625,000 1,832,950 (207,950) F Operating income 15,000 127,050 (112,050) U Requirement 1 **Automatically calculates variance and inserts "F" and "U" Income Statement Actual Flexible Results at Budget Actual Prices Variance Output units 82,000 Sales revenue 1,640,000 0 Actual Cost/unit Variable Costs 9.45 Cost of goods Sold 775,000
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: (45,000) F 0.94 Sales commisions 77,000 (13,200) F 0.52 Shipping cost 43,000 (2,100) F Fixed Costs 3.79 Salary cost 311,000 10,500 U 2.55 Depreciation cost 209,000 (5,000) F 1.57 Rent cost 129,000 20,750 U 0.99 Advertising cost 81,000 12,500 U Total Costs 1,625,000 (21,550) F Operating income 15,000 21,550 F Flexible Budget Variance, 21,550 F S " t Performance Report Flexible Budget Sales Static for Actual # of Volume (Master) Output Units Variance Budget 82,000 (16,000) U 98,000 1,640,000 (320,000) U 1,960,000 Budgeted Cost/unit 820,000 (160,000) F 980,000 10.00 90,200 (17,600) F 107,800 1.10 45,100 (8,800) F 53,900 0.55 300,500 0 U 300,500 3.07 214,000 0 U 214,000 2.18 108,250 0 U 108,250 1.10 68,500 0 U 68,500 0.70 1,646,550 (186,400) F 1,832,950 (6,550) (133,600) U 127,050 Sales Volume Variance (133,600) U Static Budget Variance (112,050) U...
View Full Document

Page1 / 2

Chapter 22 Decision Case 1 - (45,000) F 0.94 Sales...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online