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: Flexible Budget Actual Sales (3,000 pools) $ 210,000 $ 210,000 Variable expenses: Variable cost of goods sold* 38,220 49,235 Variable selling expenses 15,000 15,000 Total variable expenses 53,220 64,235 Contribution margin 156,780 145,765 Fixed expenses: Manufacturing overhead 66,000 66,000 Selling and administrative 81,000 81,000 Total fixed expenses 147,000 147,000 Net operating income (loss) $ 9,780 $ (1,235 ) *Contains direct materials, direct labor, and variable manufacturing overhead. Standard Quantity or Hours Standard Price or Rate Standard Cost Direct materials 3.1 pounds $ 2.60 per pound $ 8.06 Direct labor 0.5 hours $ 7.20 per hour 3.60 Variable manufacturing overhead 0.4 hours* $ 2.70 per hour 1.08 Total standard cost per unit $ 12.74 *Based on machine-hours. During June, the plant produced 3,000 pools and incurred the following costs: Purchased 14,300 pounds of materials at a cost of $3.05 per pound. Used 9,100 pounds of materials in production. (Finished goods and work in process inventories are insignificant and can be ignored.) Worked 2,100 direct labor-hours at a cost of $6.90 per hour. Incurred variable manufacturing overhead cost totaling $4,650 for the month. A total of 1,500 machine-hours was recorded. It is the company’s policy to close all variances to cost of goods sold on a monthly basis. Required: 1. Compute the following variances for June: a. Materials price and quantity variances. b. Labor rate and efficiency variances. c. Variable overhead rate and efficiency variances. 2. What is the net overall favorable or unfavorable variance for the month?
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
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:
| Flexible Budget | Actual | ||||||
| Sales (3,000 pools) | $ | 210,000 | $ | 210,000 | |||
| Variable expenses: | |||||||
| Variable cost of goods sold* | 38,220 | 49,235 | |||||
| Variable selling expenses |
15,000 |
15,000 | |||||
| Total variable expenses |
53,220 |
64,235 | |||||
| Contribution margin |
156,780 |
145,765 | |||||
| Fixed expenses: | |||||||
| Manufacturing |
66,000 | 66,000 | |||||
| Selling and administrative | 81,000 | 81,000 | |||||
| Total fixed expenses |
147,000 |
147,000 | |||||
| Net operating income (loss) | $ | 9,780 | $ |
(1,235 |
) | ||
*Contains direct materials, direct labor, and variable manufacturing overhead.
| Standard Quantity or Hours | Standard Price or Rate |
|||||
| Direct materials | 3.1 pounds | $ |
2.60 |
per pound | $ | 8.06 |
| Direct labor | 0.5 hours | $ |
7.20 |
per hour | 3.60 | |
| Variable manufacturing overhead | 0.4 hours* | $ |
2.70 |
per hour |
1.08 |
|
| Total standard cost per unit | $ | 12.74 | ||||
*Based on machine-hours.
During June, the plant produced 3,000 pools and incurred the following costs:
- Purchased 14,300 pounds of materials at a cost of $3.05 per pound.
-
Used 9,100 pounds of materials in production. (Finished goods and work in process inventories are insignificant and can be ignored.)
-
Worked 2,100 direct labor-hours at a cost of $6.90 per hour.
-
Incurred variable
manufacturing overhead cost totaling $4,650 for the month. A total of 1,500 machine-hours was recorded.
It is the company’s policy to close all variances to cost of goods sold on a monthly basis.
Required:
1. Compute the following variances for June:
a. Materials price and quantity variances.
b. Labor rate and efficiency variances.
c. Variable overhead rate and efficiency variances.
2. What is the net overall favorable or unfavorable variance for the month?
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 7 images
