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 (15,000 pools) |
$ |
675,000 |
|
$ |
675,000 |
|
Variable expenses: |
|
|
|
|
|
|
|
Variable cost of goods sold* |
|
435,000 |
|
|
461,890 |
|
Variable selling expenses |
|
20,000 |
|
|
20,000 |
|
Total variable expenses |
|
455,000 |
|
|
481,890 |
|
Contribution margin |
|
220,000 |
|
|
193,110 |
|
Fixed expenses: |
|
|
|
|
|
|
Manufacturing overhead |
|
130,000 |
|
|
130,000 |
|
Selling and administrative |
|
84,000 |
|
|
84,000 |
|
Total fixed expenses |
|
214,000 |
|
|
214,000 |
|
Net operating income (loss) |
$ |
6,000 |
|
$ |
(20,890 |
) |
|
*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 |
3.0 pounds |
$ |
5.00 |
per pound |
$ |
15.00 |
Direct labor |
0.8 hours |
$ |
16.00 |
per hour |
|
12.80 |
Variable manufacturing overhead |
0.4 hours* |
$ |
3.00 |
per hour |
|
1.20 |
Total standard cost per unit |
|
|
|
|
$ |
29.00 |
|
*Based on machine-hours.
During June the plant produced 15,000 pools and incurred the following costs:
- Purchased 60,000 pounds of materials at a cost of $4.95 per pound.
- Used 49,200 pounds of materials in production. (Finished goods and work in process inventories are insignificant and can be ignored.)
- Worked 11,800 direct labor-hours at a cost of $17.00 per hour.
- Incurred variable manufacturing overhead cost totaling $18,290 for the month. A total of 5,900 machine-hours was recorded.
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.)
Material price variance |
|
F,U,N |
Material quantity variance |
|
F,U,N |
Labor rate variance |
|
F,U,N |
Labor efficiency variance |
|
F,U,N |
Variable overhead rate variance |
|
F,U,N |
Variable overhead efficiency variance |
|
F,U,N |