Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below:
Budgeted | Actual | |||
Sales (4,000 pools) | $ | 239,000 | $ | 239,000 |
Variable expenses: | ||||
Variable cost of goods sold* | 57,680 | 70,390 | ||
Variable selling expenses | 16,000 | 16,000 | ||
Total variable expenses | 73,680 | 86,390 | ||
Contribution margin | 165,320 | 152,610 | ||
Fixed expenses: | ||||
Manufacturing overhead | 72,000 | 72,000 | ||
Selling and administrative | 82,000 | 82,000 | ||
Total fixed expenses | 154,000 | 154,000 | ||
Net operating income (loss) | $ | 11,320 | $ | (1,390) |
*Contains direct materials, direct labor, and variable manufacturing overhead. |
Janet Dunn, who has just been appointed general manager of the Westwood Plant, has been given instructions to “get things under control.” Upon reviewing the plant’s income statement, Ms. Dunn has concluded that the major problem lies in the variable cost of goods sold. She has been provided with the following standard cost per swimming pool: |
Standard Quantity or Hours |
Standard Price or Rate |
Standard Cost | |||
Direct materials | 3.2 pounds | $ | 2.70 per pound | $ | 8.64 |
Direct labor | 0.6 hours | $ | 7.30 per hour | 4.38 | |
Variable manufacturing overhead | 0.5 hours* | $ | 2.80 per hour | 1.40 | |
Total standard cost | $ | 14.42 | |||
*Based on machine-hours. |
During June the plant produced 4,000 pools and incurred the following costs: |
a. |
Purchased 17,800 pounds of materials at a cost of $3.15 per pound. |
b. |
Used 12,600 pounds of materials in production. (Finished goods and work in process inventories are insignificant and can be ignored.) |
c. | Worked 3,000 direct labor-hours at a cost of $7.00 per hour. |
d. |
Incurred variable manufacturing overhead cost totaling $7,360 for the month. A total of 2,300 machine-hours was recorded. |
It is the company’s policy to close all variances to cost of goods sold on a monthly basis.
|
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you.
Standard Cost | SQ | SR | Standard Unit Cost | Total Standard Quantity 4000*SQ |
Direct Material | 3.2 | 2.7 | 8.64 | 12800 |
Direct Labor | 0.6 | 7.3 | 4.38 | 2400 |
Variable OVH | 0.5 | 2.8 | 1.4 | 2000 |
Total Standard Cost | 14.42 | |||
Actual: Unit produced and sold 4000 | ||||
Direct Material Used | 12600 | 3.15 | 39690 | |
Direct Material Purchased | 17800 | 3.15 | 56070 | |
Direct Labor | 3000 | 7.00 | 21000 | |
Variable OVH | 2300 | 3.20 | 7360 | |
Direct Material Variance: | ||||
Material Efficiency Variance | (AQ-SQ)*SR | (12600-12800)*2.7 | 540 F | |
Material Price Variance | (AP-SP)*AQ | (3.15-2.7)*12600 | 5670 U | |
Direct Labor Variance: | ||||
Labor Efficiency Variance | (AQ-SQ)*SR | (3000-2400)*7.3 | 4380 U | |
Labor Price Variance | (AR-SR)*AQ | (7-7.3)*3000 | 900 F | |
Variable OVH Variance: | ||||
Labor Efficiency Variance | (AQ-SQ)*SR | (2300-2000)*2.8 | 840 U | |
Labor Price Variance | (AR-SR)*AQ | (3.2-2.8)*2300 | 920 U | |
Summarize | ||||
Direct Material Variance: | ||||
Material Efficiency Variance | 540 F | |||
Material Price Variance | 5670 U | |||
Direct Labor Variance: | ||||
Labor Efficiency Variance | 4380 U | |||
Labor Price Variance | 900 F | |||
Variable OVH Variance: | ||||
Labor Efficiency Variance | 840 U | |||
Labor Price Variance | 920 U | |||
Net Variance | 10370 U | |||
Most Significant Variance | ||||
Material Price Variance | 5670 U | |||
Labor Efficiency Variance | 4380 U | |||
Get Answers For Free
Most questions answered within 1 hours.