Question

In: Accounting

ATC 15-1 Business Applications Case   Static versus flexible budget variances David Catrow is the manufacturing production...

ATC 15-1 Business Applications Case   Static versus flexible budget variances

David Catrow is the manufacturing production supervisor for Faraday Motor Works (FMW), a company that manufactures electrical motors for industrial applications. Trying to explain why he did not get the year-end bonus that he had expected, he told his wife, “This is the dumbest place I’ve ever worked. Last year the company set up this budget assuming it would sell 150,000 units. Well, it sold only 140,000. The company lost money and gave me a bonus for not using as much materials and labor as was called for in the budget. This year, the company has the same 150,000 units goal and it sells 160,000. The company’s making all kinds of money. You’d think I’d get this big fat bonus. Instead, management tells me I used more materials and labor than was budgeted. They said the company would have made a lot more money if I’d stayed within my budget. I guess I gotta wait for another bad year before I get a bonus. Like I said, this is the dumbest place I’ve ever worked.”

FMW’s master budget and the actual results for the most recent year of operating activity follow.

Master Budget

Actual Results

Variances

F or U

Number of units

     150,000  

160,000

10,000

Sales revenue

$33,000,000

$35,520,000

$2,520,000

F

  Variable manufacturing costs

    Materials

(4,800,000)

(5,300,000)

500,000

U

    Labor

(4,200,000)

(4,400,000)

200,000

U

    Overhead

(2,100,000)

(2,290,000)

190,000

U

  Variable selling, general, and admin. costs

     (5,250,000)

    (5,450,000)

200,000

U

Contribution margin

16,650,000

18,080,000

1,430,000

F

  Fixed costs

    Manufacturing overhead

(7,830,000)

(7,751,000)

79,000

F

    Selling, general, and admin. costs

     (6,980,000)

(7,015,000)

35,000

U

Net income

  $ 1,840,000  

$ 3,314,000

$1,474,000

F

Required

  1. Assume that the company’s materials price variance was favorable and its materials usage variance was unfavorable. Explain why Mr. Catrow may not be responsible for these variances. Now, explain why he may have been responsible for the materials usage variance.
  2. Assume the labor price variance is unfavorable. Was the labor usage variance favorable or unfavorable?
  3. Is the fixed cost volume variance favorable or unfavorable? Explain the effect of this variance on the cost of each unit produced.

Solutions

Expert Solution

a) Ans:-Mr. Catrow may not be responsible for the variance, since it could have been caused by the use of low quality materials causing waste during the production process. However, waste during the production process could also be caused by a lack of employee care in their duties (poor quality workmanship); which, would be attributed to poor supervision by Mr. Catrow, since he is responsible as their supervisor to monitor their performance.

b) If the labor price variance was unfavorable then the labor usage variance would have to be favorable, since the total variance was favorable. This is because the total variance is composed of both labor usage and labor price variances; and, they would have to offset each other in order for the total variance to be favorable. If both were unfavorable then the total variance would also have to be unfavorable, which it is not.

C)If more units were produced than what was budgeted (160,000 vs. 150,000), the fixed cost volume variance would be favorable. The effects of this variance on each unit would be a lower production cost per unit produced, since the total fixed overhead is spread over a larger number of units resulting in a lower per unit production cost and increased profitability


Related Solutions

Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $1,125,000 Utilities 90,000 Depreciation 50,000 Total $1,265,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced January $1,100,000 80,000 February 1,200,000 90,000 March 1,250,000 95,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $315,000 Utilities 17,000 Depreciation 28,000 Total $360,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced January $339,000 76,000 February 322,000 69,000 March 306,000 62,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $484,000 Utilities 36,000 Depreciation 61,000 Total $581,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced January $549,000 111,000 February 525,000 101,000 March 502,000 91,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $767,000 Utilities 44,000 Depreciation 73,000 Total $884,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced January $833,000 67,000 February 795,000 61,000 March 759,000 55,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Hagerstown Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Hagerstown Company agreed to the following monthly static budget for the upcoming year: Hagerstown Company Machining Department Monthly Production Budget Wages $549,000 Utilities 40,000 Depreciation 66,000 Total $655,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced May $619,000 112,000 June 592,000 102,000 July 566,000 92,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $255,000 Utilities 17,000 Depreciation 28,000 Total $300,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced January $283,000 65,000 February 270,000 59,000 March 257,000 53,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $1,127,000 Utilities 56,000 Depreciation 94,000 Total $1,277,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced January $1,203,000 94,000 February 1,140,000 85,000 March 1,092,000 77,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $333,000 Utilities 24,000 Depreciation 40,000 Total $397,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced January $374,000 109,000 February 357,000 99,000 March 341,000 89,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $1,396,000 Utilities 80,000 Depreciation 133,000 Total $1,609,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced January $1,517,000 122,000 February 1,447,000 111,000 March 1,380,000 100,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $698,000 Utilities 43,000 Depreciation 72,000 Total $813,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced January $767,000 122,000 February 732,000 111,000 March 699,000 100,000 The Machining Department supervisor has...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT