In: Accounting
Required information
[The following information applies to the questions
displayed below.]
Trico Company set the following standard unit costs for its single
product.
Direct materials (30 Ibs. @ $4 per Ib.) | $ | 120.00 |
Direct labor (5 hrs. @ $14 per hr.) | 70.00 | |
Factory overhead—Variable (5 hrs. @ $8 per hr.) | 40.00 | |
Factory overhead—Fixed (5 hrs. @ $10 per hr.) | 50.00 | |
Total standard cost | $ | 280.00 |
The predetermined overhead rate is based on a planned operating
volume of 80% of the productive capacity of 60,000 units per
quarter. The following flexible budget information is
available.
Operating Levels | ||||||
70% | 80% | 90% | ||||
Production in units | 42,000 | 48,000 | 54,000 | |||
Standard direct labor hours | 210,000 | 240,000 | 270,000 | |||
Budgeted overhead | ||||||
Fixed factory overhead | $ | 2,400,000 | $ | 2,400,000 | $ | 2,400,000 |
Variable factory overhead | $ | 1,680,000 | $ | 1,920,000 | $ | 2,160,000 |
During the current quarter, the company operated at 90% of capacity
and produced 54,000 units of product; actual direct labor totaled
265,000 hours. Units produced were assigned the following standard
costs.
Direct materials (1,620,000 Ibs. @ $4 per Ib.) | $ | 6,480,000 |
Direct labor (270,000 hrs. @ $14 per hr.) | 3,780,000 | |
Factory overhead (270,000 hrs. @ $18 per hr.) | 4,860,000 | |
Total standard cost | $ | 15,120,000 |
Actual costs incurred during the current quarter follow.
Direct materials (1,615,000 Ibs. @ $4.10 per lb.) | $ | 6,621,500 |
Direct labor (265,000 hrs. @ $13.75 per hr.) | 3,643,750 | |
Fixed factory overhead costs | 2,350,000 | |
Variable factory overhead costs | 2,200,000 | |
Total actual costs | $ | 14,815,250 |
Required:
1. Compute the direct materials cost variance,
including its price and quantity variances.
2. Compute the direct labor cost variance,
including its rate and efficiency variances.
3. Compute the overhead controllable and volume
variances.
1) | ||
Direct Material Price Variance = (SP − AP ) × AQ PURCHASED | ||
Direct Material Price Variance = (4.00-4.10) × 1615000 | ||
Direct Material Price Variance | $ -1,61,500 | Unfavourable variance |
Direct Material effeciency Variance = (AQ USED − SQ USAGE ) × SP | ||
Direct Material effeciency Variance = (1615000 − 1620000) × 4.00 | ||
Direct Material effeciency Variance | $ 20,000 | Favourable variance |
Direct Material cost Variance = Actual costs - standard costs | ||
Direct Material cost Variance = 6,621,500-6,480,000 | ||
Direct Material cost Variance = | $ -1,41,500 | Unfavourable variance |
2) | ||
Labour rate variance = (Actual rate - standard rate) * actual hours | ||
Labour rate variance = (13.75 -14) * 265000 | ||
Labour rate variance | $ 66,250 | Favourable variance |
Labor Efficiency Variance = (actual hours - standard hours ) * standard rate | ||
Labor Efficiency Variance = (265000 -270000)* 14 | ||
Labor Efficiency Variance | $ 70,000 | Favourable variance |
Direct Labour cost Variance = Actual costs - standard costs | ||
Direct Labour cost Variance = 3,643,750 - 3,780,000 | ||
Direct Labour cost Variance = | $ 1,36,250 | Favourable variance |
3) | ||
Variable OH controllable variance = Actual VOH - Standard VOH | ||
Variable OH controllable variance = 2200000 - 2160000 | ||
Variable OH controllable variance | $ -40,000 | Unfavourable variance |
Fixed OH controllable variance = Actual FOH - Standard FOH | ||
Fixed OH controllable variance = 2350000 - 2400000 | ||
Fixed OH controllable variance | $ 50,000 | Favourable variance |
Fixed OH volume variance= Applied Fixed Overhead – Budgeted Fixed Overhead | ||
Applied Fixed Overhead = Standard Fixed Overhead Rate × Standard Hours Allowed | ||
Applied Fixed Overhead = 10 X 270000 | ||
Applied Fixed Overhead = | $ 27,00,000 | |
Fixed OH volume variance= 2700000 – 2400000 | ||
Fixed OH volume variance | $ 3,00,000 | Favourable variance |
Please Like the solution if satisfied with the answer and if any query please mention it in comments...thanks