4. The firm planned to sell 40,000 units at a price of 14 TL per unit...

4. The firm planned to sell 40,000 units at a price of 14 TL per unit in the master budget. The firm actually sold 38,000 units. The firm planned to produce 42,000 units in the master budget but the firm actually produced 40,000 units. In master budget, each unit requires 0.6 direct labor hours and direct labor cost per hour is 7 TL. (14 Points)

	Actual Results	Flexible Budget	Master Budget
Sales Revenue	570,000
Total Direct Materials Cost	151,620	171,000	180,000
Total Direct Labor Cost	170,670
Total Variable Manufacturing Overhead	124,200	123,500	130,000

a. Calculate sales revenue, direct materials, direct labor, and variable manufacturing overhead activity variances and indicate whether the variances are favorable (F) or unfavorable (U). (First you have to complete missing values in the table)

b. Calculate revenue variance. Indicate whether the variance is favorable (F) or unfavorable (U).

c. Calculate direct materials, direct labor, and variable manufacturing overhead spending variances and indicate whether the variances are favorable (F) or unfavorable (U).

Solutions

Expert Solution

Sales	38000 units	38000 units	40000 units
Production	40000 units	40000 units	42000 units
	Actual Results	Flexible Budget	Master Budget

Sales Revenue	$ 570,000.00	$ 532,000.00	$ 560,000.00
Total Direct Materials Cost	$ 151,620.00	$ 171,000.00	$ 180,000.00
Total Direct Labor Cost	$ 170,670.00	$ 168,000.00	$ 176,400.00
Total Variable Manufacturing Overhead	$ 124,200.00	$ 123,500.00	$ 130,000.00

a)	Activity Variances

		Flexible Budget	Master Budget	Variance	F/U

	Sales Revenue	$ 532,000.00	$ 560,000.00	$ 28,000.00	U
	Total Direct Materials Cost	$ 171,000.00	$ 180,000.00	$ 9,000.00	F
	Total Direct Labor Cost	$ 168,000.00	$ 176,400.00	$ 8,400.00	F
	Total Variable Manufacturing Overhead	$ 123,500.00	$ 130,000.00	$ 6,500.00	F

b)	Revenue Variance	Actual Results	Flexible Budget	Variance	F/U

	Sales Revenue	$ 570,000.00	$ 532,000.00	$ 38,000.00	F

c)	Spending Variances	Actual Results	Flexible Budget	Variance	F/U

	Total Direct Materials Cost	$ 151,620.00	$ 171,000.00	$ 19,380.00	F
	Total Direct Labor Cost	$ 170,670.00	$ 168,000.00	$ 2,670.00	U
	Total Variable Manufacturing Overhead	$ 124,200.00	$ 123,500.00	$ 700.00	U

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Honeywell manufacturer of fireplaces, had planned to produce and sell 2,500 units at $105.00 per unit....

Honeywell manufacturer of fireplaces, had planned to produce and sell 2,500 units at $105.00 per unit. Budgeted variable manufacturing costs per unit are $20.00. Honeywell pays its salespeople a 5% sales commission, which is the only non-variable manufacturing cost for the company. Fixed costs are budgeted as follows: manufacturing, $40,000 and marketing, $30,000. Actual financial results for the period were as follows. Sales volume was up at 2,750 units sold and actual sales revenue for the period was $260,000. Fixed...

Anniston Co. planned to produce and sell 40,000 units. At that volume level, variable costs are...

Anniston Co. planned to produce and sell 40,000 units. At that volume level, variable costs are determined to be $320,000 and fixed costs are $30,000. The planned selling price is $10 per unit. Anniston actually produced and sold 42,000 units. Using a contribution margin format for each of the two items below. Use the template below for all of these type of problems. You must show how you calculated each number for credit. (a) Prepare a fixed budget income statement...

Data 4 Unit sales 30,000 units 5 Selling price per unit $60 per unit 6 Variable...

Data 4 Unit sales 30,000 units 5 Selling price per unit $60 per unit 6 Variable expenses per unit $30 per unit 7 Fixed expenses $810,000 What is the break-even in dollar sales? (b) What is the margin of safety percentage? (c) What is the degree of operating leverage? (Round your answer to 2 decimal places.) 3. Using the degree of operating leverage and without changing anything in your worksheet, calculate the percentage change in net operating...

KEY facts : 100 retail price-per unit- 50 sell price to the retailer -per unit- 25...

KEY facts : 100 retail price-per unit- 50 sell price to the retailer -per unit- 25 cost to manufacturer - per unit- 12 million IMC advertising Budget Question1- What is the profit per unit for the manufacturer? question 2- what is the profit margin % per unit for the manufacturer? Question 3- where are your profits $'s at the end of year 1? a) estimate that you will sell 533,000 units in 2019 as result of your IMC campaign b)Mutiply...

Price per Unit Variable Cost per Unit Units Sold per Year Basic $ 700 $ 220...

Price per Unit Variable Cost per Unit Units Sold per Year Basic $ 700 $ 220 700 Retest 1,050 580 200 Vital 4,600 3,100 100 Variable costs include the labor costs of the medical technicians at the lab. Fixed costs of $490,000 per year include building and equipment costs and the costs of administration. A basic "unit" is a routine drug test administered. A retest is given if there is concern about the results of the first test, particularly if...

The table above shows some of the costs for a perfectly competitive firm. The firm will produce 9 units of output if the price per unit is

QuantityTotal fixed cost, TFC(dollars)Total variable cost, TVC(dollars)050001500100250018035002204500300550039065005007500640850080095001000105001250The table above shows some of the costs for a perfectly competitive firm. The firm will produce 9 units of output if the price per unit isA) $1750.B) $200.C) $300.D) $500.

#1 A company will sell Gizmos to consumers at a price of $81 per unit. The...

#1 A company will sell Gizmos to consumers at a price of $81 per unit. The variable cost to produce Gizmos is $41 per unit. The company expects to sell 18,000 Gizmos to consumers each year. The fixed costs incurred each year will be $110,000. There is an initial investment to produce the goods of $3,400,000 which will be depreciated straight line over the 15 year life of the investment to a salvage value of $0. The opportunity cost of...

A company will sell Widgets to consumers at a price of $85 per unit. The variable...

A company will sell Widgets to consumers at a price of $85 per unit. The variable cost to produce Widgets is $23 per unit. The company expects to sell 15,000 Widgets to consumers each year. The fixed costs incurred each year will be $110,000. There is an initial investment to produce the goods of $2,900,000 which will be depreciated straight line over the 13 year life of the investment to a salvage value of $0. The opportunity cost of capital...

CVP Analysis Data Unit sales 20,000 units Selling price per unit $60 per unit Variable...

CVP Analysis Data Unit sales 20,000 units Selling price per unit $60 per unit Variable expenses per unit $45 per unit Fixed expenses $240,000 Enter a formula into each of the cells marked with a ? below Review Problem: CVP Relationships Compute the CM ratio and variable expense ratio Selling price per unit ? per unit Variable expenses per unit ? per unit Contribution margin per unit ? per unit CM ratio ? Variable expense ratio ? Compute the...

This year Burchard Company sold 40,000 units of its only product for $17.00 per unit. Manufacturing...

This year Burchard Company sold 40,000 units of its only product for $17.00 per unit. Manufacturing and selling the product required $125,000 of fixed manufacturing costs and $185,000 of fixed selling and administrative costs. Its per unit variable costs follow. Material $ 4.50 Direct labor (paid on the basis of completed units) 3.50 Variable overhead costs 0.45 Variable selling and administrative costs 0.25 Next year the company will use new material, which will reduce material costs by 50% and direct...

Subjects