Question

In: Accounting

Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...

Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below:

Flexible Budget Actual
Sales (8,000 pools) $ 240,000 $ 240,000
Variable expenses:
Variable cost of goods sold* 94,000 112,470
Variable selling expenses

10,000

10,000
Total variable expenses

104,000

122,470
Contribution margin

136,000

117,530
Fixed expenses:
Manufacturing overhead 55,000 55,000
Selling and administrative 70,000 70,000
Total fixed expenses

125,000

125,000
Net operating income (loss) $ 11,000 $

(7,470

)

*Contains direct materials, direct labor, and variable manufacturing overhead.

Janet Dunn, who has just been appointed general manager of the Westwood Plant, has been given instructions to “get things under control.” Upon reviewing the plant’s income statement, Ms. Dunn has concluded that the major problem lies in the variable cost of goods sold. She has been provided with the following standard cost per swimming pool:

Standard Quantity or Hours Standard Price
or Rate
Standard Cost
Direct materials 3.5 pounds $

2.50

per pound $ 8.75
Direct labor 0.4 hours $

6.50

per hour 2.60
Variable manufacturing overhead 0.2 hours* $

2.00

per hour

0.40

Total standard cost per unit $ 11.75

*Based on machine-hours.

During June, the plant produced 8,000 pools and incurred the following costs:

Purchased 33,000 pounds of materials at a cost of $2.95 per pound.

Used 27,800 pounds of materials in production. (Finished goods and work in process inventories are insignificant and can be ignored.)

Worked 3,800 direct labor-hours at a cost of $6.20 per hour.

Incurred variable manufacturing overhead cost totaling $4,560 for the month. A total of 1,900 machine-hours was recorded.

It is the company’s policy to close all variances to cost of goods sold on a monthly basis.

Required:

1. Compute the following variances for June:

a. Materials price and quantity variances.

b. Labor rate and efficiency variances.

c. Variable overhead rate and efficiency variances.

2. Summarize the variances that you computed in (1) above by showing the net overall favorable or unfavorable variance for the month.

1a. Compute the following variances for June, materials price and quantity variances.

1b. Compute the following variances for June, labor rate and efficiency variances.

1c. Compute the following variances for June, variable overhead rate and efficiency variances.

(Do not round your intermediate calculations. Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)

Show less

1a. Material price variance
Material quantity variance
1b. Labor rate variance
Labor efficiency variance
1c. Variable overhead rate variance
Variable overhead efficiency variance

Summarize the variances that you computed in (1) above by showing the net overall favorable or unfavorable variance for the month. (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)

Net variance

Solutions

Expert Solution

a. Materials variances:

i. Materials price variance:

Actual Quantity of Material Purchase at Actual Price        97,350
(33,000 pounds x 2.95)
Actual Quantity of Material Purchase at Standerd Price        82,500
(33,000 pounds x 2.50)
Direct Material Price Variance 14,850 (A)

ii. Materials quantity variance:

Actual Quantity of Material Used at Standerd Price        69,500
(27,800 pounds x 2.50)
Actual Quantity of Material Allowed at Standerd Price        70,000
(8,000 Qty x 3.5 Pounds x 2.50)
Direct Material Quantity Variance 500 (F)

b. Labor variances:

i. Direct labor rate variance:

Actual Direct Labour Hrs Worked at Actual Price        23,560
(3,800 hrs x 6.20)
Actual Direct Labour Hrs Worked at Standerd Price        24,700
(3,800 hrs x 6.50)
Direct Labour Rate Variance 1140 (F)

ii. Direct labor efficiency variance:

Actual Direct Labour Hrs Worked at Standerd Price        24,700
(3,800 hrs x 6.50)
Standerd Direct Labour Hrs Allowed at Standerd Price        20,800
(8,000 qty x 0.4 hrs x 6.50)
Direct Labour Efficiency Variance 3900 (A)

c. Variable overhead variances:

i. Variable overhead rate variance

Actual Work Hrs at Actual Rate           4,560
Actual Work Hrs at Standerd Rate           3,800
(1,900 hrs x 2)
Variable overhead rate variance 760 (A)

ii. Variable overhead efficiency variance

Actual Machine Hrs at Standerd Rate           3,800
(1,900 x 2)
Standerd Machine Hrs at Standerd Rate           3,200
(8,000 qty x 0.2 hrs x 2)
Variable overhead efficiency variance 600 (A)

2. Summarize variances

1a. Material price variance 14,850 U
Material quantity variance 500 F
1b. Labor rate variance 1,140 F
Labor efficiency variance 3,900 U
1c. Variable overhead rate variance    760 U
Variable overhead efficiency variance 600 U

3. Net Variance = 16,130 (U)


Related Solutions

Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Flexible Budget Actual Sales (3,000 pools) $ 179,000 $ 179,000 Variable expenses: Variable cost of goods sold* 33,390 44,540 Variable selling expenses 11,000 11,000 Total variable expenses 44,390 55,540 Contribution margin 134,610 123,460 Fixed expenses: Manufacturing overhead 50,000 50,000 Selling and administrative 75,000 75,000 Total fixed expenses 125,000 125,000 Net operating income...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Flexible Budget Actual Sales (6,000 pools) $ 265,000 $ 265,000 Variable expenses: Variable cost of goods sold* 95,580 112,700 Variable selling expenses 14,000 14,000 Total variable expenses 109,580 126,700 Contribution margin 155,420 138,300 Fixed expenses: Manufacturing overhead 63,000 63,000 Selling and administrative 78,000 78,000 Total fixed expenses 141,000 141,000 Net operating income...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Flexible Budget Actual Sales (5,000 pools) $ 235,000 $ 235,000 Variable expenses: Variable cost of goods sold* 71,350 86,370 Variable selling expenses 13,000 13,000 Total variable expenses 84,350 99,370 Contribution margin 150,650 135,630 Fixed expenses: Manufacturing overhead 62,000 62,000 Selling and administrative 77,000 77,000 Total fixed expenses 139,000 139,000 Net operating income...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Flexible Budget Actual Sales (3,000 pools) $ 175,000 $ 175,000 Variable expenses: Variable cost of goods sold* 24,300 58,310 Variable selling expenses 10,000 10,000 Total variable expenses 34,300 68,310 Contribution margin 140,700 106,690 Fixed expenses: Manufacturing overhead 50,000 50,000 Selling and administrative 65,000 65,000 Total fixed expenses 115,000 115,000 Net operating income...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Flexible Budget Actual Sales (7,000 pools) $ 235,000 $ 235,000 Variable expenses: Variable cost of goods sold* 78,540 96,420 Variable selling expenses 18,000 18,000 Total variable expenses 96,540 114,420 Contribution margin 138,460 120,580 Fixed expenses: Manufacturing overhead 54,000 54,000 Selling and administrative 69,000 69,000 Total fixed expenses 123,000 123,000 Net operating income...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Flexible Budget Actual Sales (7,000 pools) $ 235,000 $ 235,000 Variable expenses: Variable cost of goods sold* 78,540 96,420 Variable selling expenses 18,000 18,000 Total variable expenses 96,540 114,420 Contribution margin 138,460 120,580 Fixed expenses: Manufacturing overhead 54,000 54,000 Selling and administrative 69,000 69,000 Total fixed expenses 123,000 123,000 Net operating income...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Flexible Budget Actual Sales (4,000 pools) $ 239,000 $ 239,000 Variable expenses: Variable cost of goods sold* 57,680 70,390 Variable selling expenses 16,000 16,000 Total variable expenses 73,680 86,390 Contribution margin 165,320 152,610 Fixed expenses: Manufacturing overhead 72,000 72,000 Selling and administrative 82,000 82,000 Total fixed expenses 154,000 154,000 Net operating income...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Budgeted Actual Sales (6,000 pools) $ 273,000 $ 273,000 Variable expenses: Variable cost of goods sold* 83,460 102,050 Variable selling expenses 24,000 24,000 Total variable expenses 107,460 126,050 Contribution margin 165,540 146,950 Fixed expenses: Manufacturing overhead 65,000 65,000 Selling and administrative 90,000 90,000 Total fixed expenses 155,000 155,000 Net operating income $...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Flexible Budget Actual Sales (8,000 pools) $ 265,000 $ 265,000 Variable expenses: Variable cost of goods sold* 88,960 106,490 Variable selling expenses 16,000 16,000 Total variable expenses 104,960 122,490 Contribution margin 160,040 142,510 Fixed expenses: Manufacturing overhead 65,000 65,000 Selling and administrative 80,000 80,000 Total fixed expenses 145,000 145,000 Net operating income...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been...
Miller Toy Company manufactures a plastic swimming pool at its Westwood Plant. The plant has been experiencing problems as shown by its June contribution format income statement below: Flexible Budget Actual Sales (6,000 pools) $ 273,000 $ 273,000 Variable expenses: Variable cost of goods sold* 83,460 102,050 Variable selling expenses 24,000 24,000 Total variable expenses 107,460 126,050 Contribution margin 165,540 146,950 Fixed expenses: Manufacturing overhead 65,000 65,000 Selling and administrative 90,000 90,000 Total fixed expenses 155,000 155,000 Net operating income...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT