In: Accounting
Sedona Company set the following standard costs for one unit of
its product for 2017.
Direct...
Sedona Company set the following standard costs for one unit of
its product for 2017.
|
|
|
|
|
Direct material (15 Ibs. @ $3.40
per Ib.) |
|
$ |
51.00 |
|
Direct labor (10 hrs. @ $9.70
per hr.) |
|
|
97.00 |
|
Factory variable overhead (10
hrs. @ $4.90 per hr.) |
|
|
49.00 |
|
Factory fixed overhead (10 hrs.
@ $2.00 per hr.) |
|
|
20.00 |
|
Standard cost |
|
$ |
217.00 |
|
|
The $6.90 ($4.90 + $2.00) total overhead rate per direct labor hour
is based on an expected operating level equal to 70% of the
factory's capacity of 59,000 units per month. The following monthly
flexible budget information is also available.
|
|
Operating Levels (% of capacity) |
|
Flexible Budget |
|
|
65% |
|
|
|
70% |
|
|
|
75% |
|
Budgeted output (units) |
|
|
38,350 |
|
|
|
41,300 |
|
|
|
44,250 |
|
Budgeted labor (standard
hours) |
|
|
383,500 |
|
|
|
413,000 |
|
|
|
442,500 |
|
Budgeted overhead (dollars) |
|
|
|
|
|
|
|
|
|
|
|
|
Variable overhead |
|
$ |
1,879,150 |
|
|
$ |
2,023,700 |
|
|
$ |
2,168,250 |
|
Fixed overhead |
|
|
826,000 |
|
|
|
826,000 |
|
|
|
826,000 |
|
Total overhead |
|
$ |
2,705,150 |
|
|
$ |
2,849,700 |
|
|
$ |
2,994,250 |
|
|
During the current month, the company operated at 65% of capacity,
employees worked 365,000 hours, and the following actual overhead
costs were incurred.
|
|
|
|
|
Variable overhead costs |
|
$ |
1,816,000 |
|
Fixed overhead costs |
|
|
899,050 |
|
Total overhead costs |
|
$ |
2,715,050 |
|
|
AH = Actual Hours
SH = Standard Hours
AVR = Actual Variable Rate
SVR = Standard Variable Rate
SFR = Standard Fixed Rate
1. Compute the variable overhead spending and
efficiency variances.
|
|
Actual Variable OH Cost |
-1 |
Flexible Budget |
-1 |
Standard Cost (VOH applied) |
AH |
x |
AVR |
AH |
x |
SVR |
SH |
x |
SVR |
|
x |
0 |
|
x |
|
|
x |
|
|
|
|
|
|
|
|
|
|
|
|
2 |
|
|
-1 |
|
$0 |
|
|
|
0 |
|
|
2. Compute the fixed overhead spending and volume
variances and classify each as favorable or unfavorable.
|
|
Actual Fixed OH cost |
1 |
Fixed OH (Fixed Budgeted) |
-1 |
Standard Cost (FOH applied) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
|
-1 |
|
$0 |
|
|
|
0 |
|
|
|
|
3. Compute the controllable variance.
|
|
Controllable Variance |
|
|
|
|
|
|
|
|
|
|
|
|
Controllable variance |
|
|