In: Accounting
Apache Corporation manufactures a single product called E-Z Printer. The standard cost per unit of product is shown below.
Direct materials-2 pounds plastic at $5 per pound |
$ 10.00 |
|
Direct labor-2 hours at $12.00 per hour |
24.00 |
|
Variable manufacturing overhead |
8.00 |
|
Fixed manufacturing overhead |
6.00 |
|
Total standard cost per unit |
$48.00 |
The predetermined manufacturing overhead rate is $7 per direct labor hour. It was computed from a master manufacturing overhead budget based on normal production of 20,000 direct labor hours (10,000 units) for the month. The master budget showed total variable costs of $80,000 ($4.00 per hour) and total fixed overhead costs of $60,000 ($3.00 per hour). Actual costs for October in producing 9,700 units were as follows.
Direct materials (20,000 pounds) |
$ 98,000 |
|
Direct labor (19,600 hours) |
239,120 |
|
Variable overhead |
79,100 |
|
Fixed overhead |
59,000 |
|
Total manufacturing costs |
$475,220 |
The purchasing department buys the quantities of raw materials that are expected to be used in production each month. Raw materials inventories, therefore, can be ignored.
Instructions
Compute the following variances for the E-Z Printer for the Apache Corporation and indicate whether the variance is favorable or unfavorable (F or U). Round computations and final answers to 0 decimal places. Show ALL computations or NO credit given.
Calculation of variances :- | |||||||
a. | |||||||
Direct materials price variance :- | |||||||
Direct materials price variance | = | Actual quantity | × ( | Actual Price | - | Standard Price | ) |
= | 20000 | × ( | 98000/20000 | - | 5.00 | ) | |
= | 20000 | × ( | 4.90 | - | 5.00 | ) | |
= | 20000 | × | -0.10 | ||||
= | -$2,000 | Favorable | |||||
Direct materials quantity variance :- | |||||||
Direct materials quantity variance | = | Standard Price | × ( | Actual quantity | - | Standard quantity | ) |
= | 5.00 | × ( | 20000 | - | 9700 units * 2 pounds | ) | |
= | 5.00 | × ( | 20000 | - | 19400 | ) | |
= | 5.00 | × | 600 | - | |||
= | $3,000 | Unfavorable | |||||
Total Direct materials Cost variance :- | |||||||
Total Direct materials Cost variance | = | Direct materials price variance | + | Direct materials quantity variance | |||
= | -$2,000 | + | $3,000 | ||||
= | $1,000 | Unfavorable | |||||
b. | |||||||
Direct labor rate variance :- | |||||||
Direct labor rate variance | = | Actual labor hours | × ( | Actual Rate | - | Standard Rate | ) |
= | 19600 | × ( | 239120/19600 | - | 12.00 | ) | |
= | 19600 | × ( | 12.20 | - | 12.00 | ) | |
= | 19600 | × | 0.20 | ||||
= | $3,920 | Unfavorable | |||||
Direct labor Efficiency Variance :- | |||||||
Direct labor Efficiency Variance | = | Standard Rate | × ( | Actual labor hours | - | Standard labor hours | ) |
= | 12.00 | × ( | 19600 | - | 9700 units * 2 hours | ) | |
= | 12.00 | × ( | 19600 | - | 19400 | ) | |
= | 12.00 | × | 200 | ||||
= | $2,400 | Unfavorable | |||||
Total Direct labor Cost variance :- | |||||||
Total Direct labor Cost variance | = | Direct labor rate variance | + | Direct labor Efficiency Variance | |||
= | $3,920 | + | $2,400 | ||||
= | $6,320 | Unfavorable | |||||
c. | |||||||
Variable Overhead rate (spending) Variance :- | |||||||
Variable overhead rate Variance | = | Actual labor hours | × ( | Actual Rate | - | Standard Rate | ) |
= | 19600 | × ( | 79100/19600 | - | 4.00 | ) | |
= | 19600 | × ( | 4.04 | - | 4.00 | ) | |
= | 19600 | × | 0.04 | ||||
= | $700 | Unfavorable | |||||
Variable Overhead Efficiency Variance :- | |||||||
Variable overhead Efficiency Variance | = | Standard Rate | × ( | Actual labor hours | - | Standard Labor Hours for actual production | ) |
= | 4.00 | × ( | 19600 | - | 9700 units * 2 hours | ) | |
= | 4.00 | × ( | 19600 | - | 19400 | ) | |
= | 4.00 | × | 200 | ||||
= | $800 | Unfavorable | |||||
Fixed Overhead Cost (Spending) Variance :- | |||||||
Fixed Overhead Cost (Spending) Variance | = | Actual fixed overhead | - | Budgeted fixed overhead | |||
= | $ 59,000 | - | $ 60,000 | ||||
= | -$1,000 | Favorable | |||||
Fixed Overhead Volume Variance :- | |||||||
Fixed Overhead Volume Variance | = | Budgeted Fixed overhead rate | × ( | Budgeted Labor Hours | - | Standard Labor Hours for actual production | ) |
= | $3.00 | × ( | 20,000 | - | 9700 units * 2 hours | ) | |
= | $3.00 | × ( | 20,000 | - | 19400 | ) | |
= | $3.00 | × | 600 | ||||
= | $1,800 | Unfavorable | |||||
Total Overhead Variance :- | |||||||
Variable overhead rate Variance | = | $700 | Unfavorable | ||||
Variable overhead Efficiency Variance | = | $800 | Unfavorable | ||||
Fixed Overhead Cost (Spending) Variance | = | -$1,000 | Favorable | ||||
Fixed Overhead Volume Variance | = | $1,800 | Unfavorable | ||||
Total Overhead Variance | = | $2,300 | Unfavorable |
Feel free to ask any clarification, if required. Please provide feedback by thumbs up, if satisfied. It will be highly appreciated. Thank you.