ACC445 Group Projectcost acctg - ACC44-50701A-01-Cost...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
    ACC44-50701A-01-Cost Accounting Phase 3 Group Project   Dieubon Dorcuis Suzie Friedrich Alice Hess Jeff Hamilton Cara Estes
Background image of page 1

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

View Full DocumentRight Arrow Icon
2005 Income Statement Actual to Budget  Variance Analysis Actual Budget Variance % Variance Revenue Sales 5,050,000 5,220,000 (170,000) -3.26% Unfavorable Sales discounts 50,000 20,000 30,000 150.00% Unfavorable Net sales 5,000,000 5,200,000 (200,000) -3.85% Unfavorable Cost of goods sold 3,255,700 3,342,500 (86,800) -2.60% Favorable Gross Margin 1,744,300 1,857,500 (113,200) -6.09% Unfavorable Expenses Depreciation 150,000 150,000 0 0.00% Salaries 95,000 85,000 10,000 11.76% Unfavorable Office and warehouse rent 50,000 50,000 0 0.00% Bad debt expense 21,000 20,000 1,000 5.00% Unfavorable Supplies 6,000 5,000 1,000 20.00% Unfavorable Miscellaneous 3,000 3,000 0 0.00% Total Expenses 325,000 313,000 12,000 3.83% Unfavorable Net income before Taxes 1,419,300 1,544,500 (125,200) -8.11% Unfavorable
Background image of page 2
2005 Balance Sheet to Budget Variance Analysis         2005         Budget 2005         Variance Assets Current Assets                            Cash                                    55,000             60,000             (5,000) Accounts Receivable                      8,000            9,000               (1,000) Inventory    420,000             410,000            10,000                         
Background image of page 3

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

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 11/05/2011 for the course ACCOUNTING 101 taught by Professor Online during the Spring '11 term at Colorado Technical University.

Page1 / 13

ACC445 Group Projectcost acctg - ACC44-50701A-01-Cost...

This preview shows document pages 1 - 4. Sign up to view the full document.

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