Comprehensive Variance Analysis 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 pooIs).... $675,000 $675,000 Variable expenses Variable cost of goods sold Variable selling expenses 435,000 461,890 20,000 20,000 Total variable expenses 455,000 481,890 Contribution margin 220,000 193.110 Fixed expenses: Manufacturing overhead Selling and administrative Total fixed expenses.. 130,000 84,000 214,000 $ 6,000 Contains direct materlals, direct labor, and variable manufacturing overhead 130,000 84,000 214,000 $ (20.890) Net operating income (loss)... 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 Standard Price Standard or Hours or Rate Cost Direct materials Direct labor.. Variable manufacturing overhead 3.0 pounds 0.8 hours 0.4 hours $5.00 per pound $16.00 per hour $3.00 per hour $15.00 12.80 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: a. Purchased 60,000 pounds of materials at a cost of $4.95 per pound. b. Used 49,200 pounds of materials in production. (Finished goods and work in process inventories are insignificant and can be ignored.) c. Worked 11,800 direct labor-hours at a cost of $17.00 per hour. d. Incurred variable manufacturing overhead cost totaling $18,290 for the month. A total of 5,900 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 favourable or unfavorable variance for the month. What impact did this figure have on the company's income statement? Show computations 3. Pick out the two most significant variances that you computed in (1) above. Explain to Ms. Dunn possible causes of these variances Comprehensive Variance Analysis 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 pooIs).... $675,000 $675,000 Variable expenses Variable cost of goods sold Variable selling expenses 435,000 461,890 20,000 20,000 Total variable expenses 455,000 481,890 Contribution margin 220,000 193.110 Fixed expenses: Manufacturing overhead Selling and administrative Total fixed expenses.. 130,000 84,000 214,000 $ 6,000 Contains direct materlals, direct labor, and variable manufacturing overhead 130,000 84,000 214,000 $ (20.890) Net operating income (loss)... 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 Standard Price Standard or Hours or Rate Cost Direct materials Direct labor.. Variable manufacturing overhead 3.0 pounds 0.8 hours 0.4 hours $5.00 per pound $16.00 per hour $3.00 per hour $15.00 12.80 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: a. Purchased 60,000 pounds of materials at a cost of $4.95 per pound. b. Used 49,200 pounds of materials in production. (Finished goods and work in process inventories are insignificant and can be ignored.) c. Worked 11,800 direct labor-hours at a cost of $17.00 per hour. d. Incurred variable manufacturing overhead cost totaling $18,290 for the month. A total of 5,900 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 favourable or unfavorable variance for the month. What impact did this figure have on the company's income statement? Show computations 3. Pick out the two most significant variances that you computed in (1) above. Explain to Ms. Dunn possible causes of these variances
