In: Accounting
Pato Company produces leather sandals. The company employs a standard costing system and has the following standards in order to produce one pair of sandals: standard quantity standard price direct materials 2 leather strips ?? per strip direct labor 2.5 hours $12 per hour variable overhead 2.5 hours ?? per hour During May, Pato purchased leather strips at a total cost of $124,250 and had direct labor totaling $171,100. During May, Pato used 13,600 leather strips in the production of sandals. Pato had no beginning inventories of any type for May. At May 31, Pato had 600 leather strips remaining in its direct materials inventory. Pato Company reported the following variances for May: Direct material price variance .............. $7,100 favorable Direct labor rate variance .................. $29,500 unfavorable Total direct labor variance ................. $8,900 favorable Variable overhead spending variance ......... $2,440 favorable Variable overhead efficiency variance ....... $34,560 favorable Calculate the actual variable overhead cost incurred by Pato Company in May.
Production Costs: | Standard Qty | Standard Price | Total | |||||
Direct Material | 2.00 | 9.27 | 18.54 | DM Price Variance | 7100 | |||
Direct Labor | 2.50 | 12.00 | 30.00 | (SP-AP)Actual Qty | 7100 | |||
Variable FOH | 2.50 | 10.80 | 27.00 | (SP-8.75)*13600 | 7100 | |||
Total | 75.54 | 13600SP-119000 | 7100 | |||||
13600SP | 126100 | |||||||
Actual Units | 6000 | SP | 9.27 | |||||
Production Costs: | Standard Qty | Standard Price | Total | DL Price Variance | -29500 | |||
Direct Material | 12,000 | 9.27 | 1,11,265 | (SP-AP)Actual Hours | -29500 | |||
Direct Labor | 15,000 | 12.00 | 1,80,000 | (12-AP)AH | -29500 | |||
Variable FOH | 15,000 | 10.80 | 1,62,000 | (12AH)-(AP*AH) | -29500 | |||
Total | 4,53,265 | (12AH)-(171100) | -29500 | |||||
12AH | 141600 | |||||||
AH | 11800 | |||||||
Production Costs: | Actual Qty | Actual Price | Total | |||||
Direct Material | 13,600 | 8.75 | 1,19,000 | |||||
Direct Labor | 11,800 | 14.50 | 1,71,100 | Total DL Variance | 8900 | |||
Variable FOH | 11,800 | 10.59 | 1,25,000 | (Standard Cost-Actual Cost) | 8900 | |||
Total | 4,15,100 | (Standard Cost-171100) | 8900 | |||||
(30*Actual Units)-171100) | 8900 | |||||||
(30*Actual Units) | 180000 | |||||||
Actual Units | 6000 | |||||||
Direct Material Used | 13,600 | |||||||
Closing Material | 600 | |||||||
Total | 14,200 | Variable OH Spending Variance | 2440 | |||||
(SP-AP)Actual Hours | 2440 | |||||||
Material Purchased | 124250 | (10.80-AP)11800 | 2440 | |||||
127440-11800AP | 2440 | |||||||
Per Unit Cost | 8.75 | 125000 | 11800AP | |||||
AP | 10.59 | |||||||
Variable OH Efficiency Variance | 34560 | |||||||
(SQ-AQ)Standard Price | 34560 | |||||||
(15000-11800)SP | 34560 | |||||||
3200SP | 34560 | |||||||
SP | 10.80 | |||||||