Question

Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The standard cost for one pool is as follows:

  

	Standard Quantity or Hours		Standard Price or Rate			Standard Cost
Direct materials	1.20	kilograms	$4.00	per kilogram	$	4.80
Direct labour	0.80	hours	$6.00	per hour		4.80
Variable manufacturing overhead	0.40	machine-hours	$4.00	per machine-hour		1.60
Total standard cost					$	11.20

   

The plant has been experiencing problems for some time, as is shown by its June income statement when it made and sold 15,200 pools; the normal volume is 15,350 pools per month. Fixed costs are allocated using machine-hours.

  

	Flexible Budgeted		Actual
Sales (15,200 pools)	$	456,000	$	456,000
Less: Variable expenses:
Variable cost of goods sold*		170,240		195,002
Variable selling expenses		20,300		20,300
Total variable expenses		190,540		215,302
Contribution margin		265,460		240,698
Less: Fixed expenses:
Manufacturing overhead		132,000		132,000
Selling and administrative		85,120		85,120
Total fixed expenses		217,120		217,120
Net income	$	48,340	$	23,578

*Contains direct materials, direct labour, and variable manufacturing overhead.

      

Janet Dunn, the general manager of the Westwood Plant, wants to get things under control. She needs information about the operations in June since the income statement signalled that the problem could be due to the variable cost of goods sold. Dunn learns the following about operations and costs in June:

  

a.	30,700 kilograms of materials were purchased at a cost of $3.70 per kilogram.
b.	24,600 kilograms of materials were used in production. (Finished goods and work-in-process inventories are insignificant and can be ignored.)
c.	11,600 direct labour-hours were worked at a cost of $7 per hour.
d.	Variable manufacturing overhead cost totalling $24,612 for the month was incurred. A total of 5,860 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.	Direct materials price and quantity variances. (Indicate the effect of each variance by selecting "F" for favourable, "U" for unfavourable, and "None" for no effect (i.e., zero variance).)

Material price variance ______ F

Material quantity variance $25,440 U

4.	Compute the fixed overhead cost variances. (Round intermediate calculation to 2 decimal places. Indicate the effect of variance by selecting "F" for favourable, "U" for unfavourable, and "None" for no effect (i.e., zero variance).)

	Fixed overhead budget variance $0 None Fixed overhead volume variance U

Answer 1

1)

a)Material price variance = AQ purchased [AP-SP]

                             = 30700 [3.70 - 4]

                             = 30700 * -.30

                            = - 9210 F (enter as 9210 F is needs to be entered as positive value]

Material quantity variance = SR[AQ used-SQ allowed for actual production]

                       = 4[24600- (15200*1.2)]

                      = 4[24600-18240]

                      = 4*6360

                      = 25440 U

4)

Fixed overhead budget variance = Actual fixed overhead- Budgeted fixed overhead

                         = 132000 - 132000

                        = 0 None

Fixed overhead volume variance = Budgeted fixed overhead -standard fixed overhead applied

                       = 132000- (6080*21.50)

                      = 132000 - 130720

                     = 1280 U

working:

Budgeted machine hours= normal volume *standard machine hours

                       = 15350 * .40

                      = 6140 MH

Budgeted fixed overhead rate per MH= 132000/6140 = $ 21.50 Per MH

Standard machine hours allowed for actual production= actual pools*standard MH hours

                     = 15200 *.4

                    = 6080