Question

In: Accounting

Problem 23-2A (Part Level Submission) Ayala Corporation accumulates the following data relative to jobs started and...

Problem 23-2A (Part Level Submission) Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2017. Costs and Production Data Actual Standard Raw materials unit cost $2.40 $2.25 Raw materials units used 11,500 10,600 Direct labor payroll $177,600 $171,760 Direct labor hours worked 14,800 15,200 Manufacturing overhead incurred $202,000 Manufacturing overhead applied $205,200 Machine hours expected to be used at normal capacity 41,500 Budgeted fixed overhead for June $62,250 Variable overhead rate per machine hour $3.00 Fixed overhead rate per machine hour $1.50 Overhead is applied on the basis of standard machine hours. 3.00 hours of machine time are required for each direct labor hour. The jobs were sold for $495,000. Selling and administrative expenses were $39,300. Assume that the amount of raw materials purchased equaled the amount used.

repare an income statement for management. (Ignore income taxes.)

Solutions

Expert Solution

Material Price Variance = (Std price - Actual price)*Actual Qty
= (2.25-2.4)*11500 = 2875 U

Material Qty Variance = (Std qty - Actual Qty)*Std price
=(10600-11500)*2.25 = 2025 U

Std labour rate per hour = 171760/15200 = 11.3
Actual labour rate per hour = 177600/14800 = 12

Labour Price variance = (std rate - actual rate)*Actual hrs
= (11.3 - 12)*14800 = 10360 U

Labour efficiency variance = (Std hrs for actual production - Actual hrs)*Std rate per hour
= (15200-14800)*11.3 = 4520 F

Total overhead variance = Actual overhead - Overhead applied
= 202000 - (45600*4.30) =202000 - 196080 = 5920 F
Overhead applied = Machine hrs for direct labour hours * Overhead rate
= (15200 DLhrs * 3 machine hrs ) * (3.0+1.3) = 45600*4.3 = 196080

INCOME STATEMENT

Sales Revenue                      495000
Less COGS (at standard)               391690*
Gross Profit                                  103310
Variances : -
    Material price         2875 U
    Material Qty          2025 U
    Labour Rate          10360 U
    Labour Efficiency   4520 F
    Overhead               5920 F
Total Variance                               4820 U
Gross Profit Actual                       98490
Less: Selling Expenses                39300
Net Profit                                     59190

*COGS (standard) = Material (10600*2.25) + Labour 171760 + Overhead applied 196080
= 23850+171760+196080 = 391690


Related Solutions

Problem 23-2A (Part Level Submission) Ayala Corporation accumulates the following data relative to jobs started and...
Problem 23-2A (Part Level Submission) Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2017. Costs and Production Data Actual Standard Raw materials unit cost $2.40 $2.25 Raw materials units used 11,100 10,400 Direct labor payroll $177,000 $171,360 Direct labor hours worked 15,000 15,300 Manufacturing overhead incurred $204,550 Manufacturing overhead applied $206,550 Machine hours expected to be used at normal capacity 41,500 Budgeted fixed overhead for June $62,250 Variable overhead rate per...
Problem 23-2A (Part Level Submission) Ayala Corporation accumulates the following data relative to jobs started and...
Problem 23-2A (Part Level Submission) Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2017. Costs and Production Data Actual Standard Raw materials unit cost $2.30 $2.20 Raw materials units used 11,100 10,400 Direct labor payroll $174,640 $171,360 Direct labor hours worked 14,800 15,300 Manufacturing overhead incurred $214,678 Manufacturing overhead applied $218,178 Machine hours expected to be used at normal capacity 43,500 Budgeted fixed overhead for June $65,250 Variable overhead rate per...
Problem 23-2A (Part Level Submission) Ayala Corporation accumulates the following data relative to jobs started and...
Problem 23-2A (Part Level Submission) Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2017. Costs and Production Data Actual Standard Raw materials unit cost $2.30 $2.20 Raw materials units used 11,100 10,400 Direct labor payroll $174,640 $171,360 Direct labor hours worked 14,800 15,300 Manufacturing overhead incurred $214,678 Manufacturing overhead applied $218,178 Machine hours expected to be used at normal capacity 43,500 Budgeted fixed overhead for June $65,250 Variable overhead rate per...
Problem 25-2A Ayala Corporation accumulates the following data relative to jobs started and finished during the...
Problem 25-2A Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2017. Costs and Production Data Actual Standard Raw materials unit cost $2.00 $1.85 Raw materials units used 11,500 10,900 Direct labor payroll $163,900 $159,600 Direct labor hours worked 14,900 15,200 Manufacturing overhead incurred $223,976 Manufacturing overhead applied $226,176 Machine hours expected to be used at normal capacity 42,500 Budgeted fixed overhead for June $72,250 Variable overhead rate per machine hour $3.10...
Problem 24-02A Ayala Corporation accumulates the following data relative to jobs started and finished during the...
Problem 24-02A Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2020. Costs and Production Data Actual Standard Raw materials unit cost $2.20 $2.10 Raw materials units 11,400 10,700 Direct labor payroll $175,500 $167,200 Direct labor hours 15,000 15,200 Manufacturing overhead incurred $202,600 Manufacturing overhead applied $205,200 Machine hours expected to be used at normal capacity 43,500 Budgeted fixed overhead for June $65,250 Variable overhead rate per machine hour $3.00 Fixed overhead...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2017. Costs and Production Data Actual Standard Raw materials unit cost $2.25 $2.10 Raw materials units used 10,600 10,000 Direct labor payroll $120,960 $120,000 Direct labor hours worked 14,400 15,000 Manufacturing overhead incurred $189,500 Manufacturing overhead applied $193,500 Machine hours expected to be used at normal capacity 42,500 Budgeted fixed overhead for June $55,250 Variable overhead rate per machine hour $3.00 Fixed overhead...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2017. Costs and Production Data Actual Standard Raw materials unit cost $2.25 $2.10 Raw materials units used 10,600 10,000 Direct labor payroll $120,960 $120,000 Direct labor hours worked 14,400 15,000 Manufacturing overhead incurred $189,500 Manufacturing overhead applied $193,500 Machine hours expected to be used at normal capacity 42,500 Budgeted fixed overhead for June $55,250 Variable overhead rate per machine hour $3.00 Fixed overhead...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2020. Costs and Production Data Actual Standard Raw materials unit cost $2.20 $2.10 Raw materials units 11,300 10,900 Direct labor payroll $166,500 $159,600 Direct labor hours 15,000 15,200 Manufacturing overhead incurred $210,420 Manufacturing overhead applied $214,320 Machine hours expected to be used at normal capacity 43,500 Budgeted fixed overhead for June $73,950 Variable overhead rate per machine hour $3.00 Fixed overhead rate per...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2020. Costs and Production Data Actual Standard Raw materials unit cost $2.10 $1.90 Raw materials units 11,300 10,900 Direct labor payroll $168,720 $166,770 Direct labor hours 14,800 15,300 Manufacturing overhead incurred $232,608 Manufacturing overhead applied $235,008 Machine hours expected to be used at normal capacity 41,500 Budgeted fixed overhead for June $66,400 Variable overhead rate per machine hour $3.20 Fixed overhead rate per...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of...
Ayala Corporation accumulates the following data relative to jobs started and finished during the month of June 2020. Costs and Production Data                                                                 Actual Standard Raw materials unit cost                 $2.00                     $1.80 Raw materials units                         11,200                   10,800 Direct labor payroll                          $177,310              $170,240 Direct labor hours                            14,900                   15,200 Manufacturing overhead incurred                            $225,608                              Manufacturing overhead applied                                                              $228,608 Machine hours expected to be used at normal capacity                   41,500 Budgeted fixed overhead for June                                                            $62,250 Variable overhead rate per machine hour                                              $3.20 Fixed overhead...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT