Question

In: Accounting

Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries...

Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries no inventories. The master budget calls for the company to manufacture and sell 112,000 liters at a budgeted price of $165 per liter this year. The standard direct cost sheet for one liter of the preservative follows. Direct materials (2 pounds @ $10) $ 20 Direct labor (0.5 hours @ $36) 18 Variable overhead is applied based on direct labor hours. The variable overhead rate is $80 per direct-labor hour. The fixed overhead rate (at the master budget level of activity) is $40 per unit. All non-manufacturing costs are fixed and are budgeted at $1.8 million for the coming year. At the end of the year, the costs analyst reported that the sales activity variance for the year was $522,000 unfavorable. The following is the actual income statement (in thousands of dollars) for the year. Sales revenue $ 17,738 Less variable costs Direct materials 1,948 Direct labor 1,910 Variable overhead 4,030 Total variable costs $ 7,888 Contribution margin $ 9,850 Less fixed costs Fixed manufacturing overhead 1,110 Non-manufacturing costs 1,290 Total fixed costs $ 2,400 Operating profit $ 7,450 During the year, the company purchased 188,000 pounds of material and employed 46,400 hours of direct labor.

Required: a. Compute the direct material price and efficiency variances.

b. Compute the direct labor price and efficiency variances.

c. Compute the variable overhead price and efficiency variances. (For all requirements, enter your answers in whole dollars. Indicate the effect of each variance by selecting "F" for favorable, or "U" for unfavorable. If there is no effect, do not select either option.)

Solutions

Expert Solution

Solution a:

Budgeted contribution margin per unit = Selling price - Variable cost per unit

= $165 - ($20 + $18 + $40) = $87 per unit

Actual units sold = Budgeted sales units - Unfavorable sales activity variance / Budgeted contribution margin per unit

=  112000 - ($522,000 / $87)

= 106000 liters

Direct Material Cost Variance
Actual Cost Standard cost for actual quantity Standard Cost
AQ * AP = AQ * SP = SQ * SP =
188000 $10.36 $1,948,000.00 188000 $10.00 $1,880,000.00 212000 $10.00 $2,120,000.00
$68,000.00 Unfavorable $240,000.00 Favorable
Direct Material Price Variance Direct Material Qty variance
Direct material price variance $68,000.00 Unfavorable
Direct material quantity variance $240,000.00 Favorable
Total direct material variance $172,000.00 Favorable

Solution b:

Direct Labor Cost Variance
Actual Cost Standard cost for actual quantity Standard Cost
AH * AR = AH * SR = SH * SR =
46400 $41.16 $1,910,000.00 46400 $36.00 $1,670,400.00 53000 $36.00 $1,908,000.00
$239,600.00 Unfavorable $237,600.00 Favorable
Direct Labor rate Variance Direct Labor Efficiency Variance
Direct Labor Rate variance $239,600.00 Unfavorable
Direct Labor Efficiency variance $237,600.00 Favorable
Total direct labor variance $2,000.00 Unfavorable

solution c:

Variable Overhead Cost Variance
Actual Cost Standard cost for actual quantity Standard Cost
AH * AR = AH * SR = SH * SR =
46400 $86.85 $4,030,000.00 46400 $80.00 $3,712,000.00 53000 $80.00 $4,240,000.00
$318,000.00 Unfavorable $528,000.00 Favorable
Variable overhead spending variance Variable overhead efficiency variance
Variable overhead Spending variance $318,000.00 Unfavorable
Variable overhead efficiency variance $528,000.00 Favorable
Variable overhead cost variance $210,000.00 Favorable

Related Solutions

Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries...
Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries no inventories. The master budget calls for the company to manufacture and sell 116,000 liters at a budgeted price of $195 per liter this year. The standard direct cost sheet for one liter of the preservative follows. Direct materials (2 pounds @ $12) $ 24 Direct labor (0.5 hours @ $40) 20 Variable overhead is applied based on direct labor hours. The variable overhead...
Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries...
Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries no inventories. The master budget calls for the company to manufacture and sell 128,000 liters at a budgeted price of $285 per liter this year. The standard direct cost sheet for one liter of the preservative follows. Direct materials (2 pounds @ $18) $ 36 Direct labor (0.5 hours @ $52) 26 Variable overhead is applied based on direct labor hours. The variable overhead...
Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries...
Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries no inventories. The master budget calls for the company to manufacture and sell 120,000 liters at a budgeted price of $225 per liter this year. The standard direct cost sheet for one liter of the preservative follows. Direct materials (2 pounds @ $14) $ 28 Direct labor (0.5 hours @ $44) 22 Variable overhead is applied based on direct labor hours. The variable overhead...
Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries...
Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries no inventories. The master budget calls for the company to manufacture and sell 104,000 liters at a budgeted price of $105 per liter this year. The standard direct cost sheet for one liter of the preservative follows. Direct materials (2 pounds @ $6) $ 12 Direct labor (0.5 hours @ $28) 14 Variable overhead is applied based on direct labor hours. The variable overhead...
Exercise 16-36 (Algo) Variable Cost Variances (LO 16-5) Paynesville Corporation manufactures and sells a preservative used...
Exercise 16-36 (Algo) Variable Cost Variances (LO 16-5) Paynesville Corporation manufactures and sells a preservative used in food and drug manufacturing. The company carries no inventories. The master budget calls for the company to manufacture and sell 128,000 liters at a budgeted price of $285 per liter this year. The standard direct cost sheet for one liter of the preservative follows. Direct materials (2 pounds @ $18) $ 36 Direct labor (0.5 hours @ $52) 26 Variable overhead is applied...
2) Ethylenediamine tetraacetic acid (EDTA) is a hexaprotic acid that was used as a food preservative...
2) Ethylenediamine tetraacetic acid (EDTA) is a hexaprotic acid that was used as a food preservative to prevent metal leaching in canned food before monolayer coatings were developed. Let’s say that you find an old can of spam in your grandparents kitchen from 1946, and one of the listed ingredients is EDTA. You decide to collect the fluid from the spam container and titrate it with base to determine the concentration of EDTA. Write the chemical formula for EDTA with...
Sodium benzoate (C6H5CO2Na) is used as a food preservative. Part A Calculate the pH in 0.060...
Sodium benzoate (C6H5CO2Na) is used as a food preservative. Part A Calculate the pH in 0.060 M sodium benzoate; Ka for benzoic acid (C6H5CO2H) is 6.5×10−5. Express your answer using two decimal places. pH = nothing SubmitPrevious AnswersRequest Answer Incorrect; Try Again; 4 attempts remaining Part B Calculate the concentrations of all species present (Na+, C6H5CO−2, C6H5CO2H, H3O+ and OH−) in 0.060 M sodium benzoate. Express your answers using two significant figures. Enter your answers numerically separated by commas.
Sodium benzoate (C6H5CO2Na) is used as a food preservative. Part A Calculate the pH in 0.052...
Sodium benzoate (C6H5CO2Na) is used as a food preservative. Part A Calculate the pH in 0.052 M sodium benzoate; Ka for benzoic acid (C6H5CO2H) is 6.5×10−5. Part B Calculate the concentrations of all species present (Na+, C6H5CO−2, C6H5CO2H, H3O+ and OH−) in 0.052 M sodium benzoate. Express your answers using two significant figures. Enter your answers numerically separated by commas. Please show work thank you!
Chataqua Can Company manufactures metal cans used in the food-processing industry. A case of cans sells...
Chataqua Can Company manufactures metal cans used in the food-processing industry. A case of cans sells for $30. The variable costs of production for one case of cans are as follows: Direct material $ 7.00 Direct labor 2.00 Variable manufacturing overhead 6.50 Total variable manufacturing cost per case $ 15.50 Variable selling and administrative costs amount to $0.90 per case. Budgeted fixed manufacturing overhead is $588,000 per year, and fixed selling and administrative cost is $42,500 per year. The following...
Chenango Can Company manufactures metal cans used in the food-processing industry. A case of cans sells...
Chenango Can Company manufactures metal cans used in the food-processing industry. A case of cans sells for $30. The variable costs of production for one case of cans are as follows:   Direct material $ 6.00   Direct labor 2.00   Variable manufacturing overhead 7.00        Total variable manufacturing cost per case $ 15.00 Variable selling and administrative costs amount to $.80 per case. Budgeted fixed manufacturing overhead is $623,000 per year, and fixed selling and administrative cost is $45,000 per year. The following...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT