In: Accounting
Answer must be typed in word or in excel
| 
 Original Budget  | 
 Actual  | 
|
| 
 Units produced  | 
 1,000 units  | 
 970 units  | 
| 
 Materials (kg)  | 
 400 kg  | 
 409 kg  | 
| 
 Material Costs  | 
 $8,000  | 
 See other info  | 
| 
 Direct Labour (Hours)  | 
 36,000 hours  | 
 34,010 hours  | 
| 
 Direct Labour Costs  | 
 $385,000  | 
 $365,750  | 
| 
 Variable Overhead Costs  | 
 $255,000  | 
 $245,000  | 
| 
 Fixed Overhead Costs  | 
 $160,000  | 
 $165,000  | 
Other Information
Overhead is Allocated on Direct Labour Hours
During the year, 500 kg of materials were purchased for $9,000
Beginning Inventory: none
Ending Inventory: 91kg
Required:
Calculate the following variances:
| Variances | 
| MPV = ( SP - AP ) * AQ purchased | 
| MPV = ( 8000 / 400 ) - ( 9000 / 500 ) * 500 = $ 1000 ( favourable ) | 
| MQV = ( SQ - AQ ) SP | 
| MQV = ( 400 / 1000 ) * 970 ) - 409 ) * 20 = $ 420 ( unfavourable ) | 
| LRV = ( SR - AR ) AH | 
| LRV = ( 385000 / 36000 ) - ( 365750 / 34010 ) * 34010 = | 
| ( 10.69444 - 10.75419 ) * 34010= $ 2032 ( Unfav. ) | 
| LEV = (Sh - AH ) SR | 
| LEV = ( 36000 / 1000 ) * 970 ) - 34010 ) * 10.69444 = $ 9732 ( favourable) | 
| VOHRV = ( SR - AR ) AH | 
| VOHRV = ( 255000 / 36000 ) - ( 245000 / 34010 ) * 34010 = | 
| ( 7.08333 - 7.20376 ) * 34010= $ 4096 ( Unfav. ) | 
| VOHEV = ( SH - AH ) SR | 
| VOHEV = ( 36000 / 1000 ) * 970 ) - 34010 ) * 7.08333 = $ 6446 ( favourable) | 
| FOH rate variance = ( SR - AR ) * AH | 
| [( 160000 / 36000 ) - ( 165000 / 34010 ) ] * 34010 | 
| ( 4.4444 - 4.8515 ) * 34010 = $ 13846 ( unfav. ) | 
| FOH Volume Variance = ( Standard units - Budgeted units ) * SR | 
| ( 36000 - 34010 ) * 4.4444 = $ 8844 ( unfav. ) |