preview

New Look Jacket Inc.: Variance Analysis

Decent Essays

New Look Jacket Inc Assignment 12 February 2014 1. Analysis a Business Issue. Introduction New Look Jacket Inc. (NLJ) specializes in the production of Nylon Jackets and Leather Jackets. The company delivers successful financial records at the end of the 2012 fiscal year with the net income of $ 417,100, which is $170,850 greater than the net income budgeted for the 2012 fiscal year despite that the company operations goes through some turmoil. A more detail variance shows that the external factor largely responsible for the growth of leather markets that rapidly increase than anticipated making NLJ to catch with the increase in market demand. Variance Analysis Contribution Margin Based on the figure in Exhibit 1, …show more content…

352,716 Total Fixed Costs $1,531,456 Net Income $518,419 Appendix 2: Estimation of Direct material, Direct labor and Variable Costs for the New Budget Budget Projections Nylon Jacket Leather Jacket Direct material quantity 2.8 meters 2.6 meters Standard price/meter $2.50 $23.00 Direct material 2.8 meters @ $2.50 per meter= $7 2.6 metres @ $23.00 per metre = $59.8 Direct labor hours 1 hour 2.2 hours Standard rate/hour $8.00 $20.00 Direct labor 8 44 Standard variable overhead cost $6.00 $7.25 Variable selling and admin $1.75 $9.00 Appendix 3 Nylon Jackets Leather Jackets Total Sales volume 95,000 5,000 100,000 Sales revenue $3,325,000 $750,000 $4,075,000 Direct materials 665,000 250,000 915,000 Direct Labor 760,000 200,000 960,000 Variable Overhead 570,000 30,000 600,000 Variable Selling & Admin 166,250 37,500 203,750 Total variable costs 2,161,250 517,500 2,678,750 Contribution margin $1,163,750 $232,500 $1,396,250 Fixed Overhead 900,000 Fixed Selling & Admin. 250,000 Net Income $ 246,250

Get Access