Factory Overhead Cost Variance Report

Tannin Products Inc. prepared the following factory overhead cost budget for the Trim Department for July of the current year, during which it expected to use 18,000 hours for production:

Variable overhead costs:
Indirect factory labor	$45,000
Power and light	13,500
Indirect materials	23,400
Total variable overhead cost		$ 81,900
Fixed overhead costs:
Supervisory salaries	$61,450
Depreciation of plant and equipment	16,170
Insurance and property taxes	30,180
Total fixed overhead cost		107,800
Total factory overhead cost		$189,700

Tannin has available 22,000 hours of monthly productive capacity in the Trim Department under normal business conditions. During July, the Trim Department actually used 17,000 hours for production. The actual fixed costs were as budgeted. The actual variable overhead for July was as follows:

Actual variable factory overhead costs:
Indirect factory labor	$41,440
Power and light	12,520
Indirect materials	23,200
Total variable cost	$77,160

Construct a factory overhead cost variance report for the Trim Department for July. Enter all amounts as positive numbers. If an amount box does not require an entry, leave it blank. Round your interim computations to the nearest cent, if required.

Tannin Products Inc.
Factory Overhead Cost Variance Report-Trim Department
For the Month Ended July 31
Productive capacity for the month 22,000 hrs.
Actual productive capacity used for the month 17,000 hrs.
	Budget (at actual production)	Actual	Favorable Variances	Unfavorable Variances
Variable factory overhead costs:
Indirect factory labor	$	$	$
Power and light
Indirect materials				$
Total variable factory overhead cost	$	$
Fixed factory overhead costs:
Supervisory salaries	$	$
Depreciation of plant and equipment
Insurance and property taxes
Total fixed factory overhead cost	$	$
Total factory overhead cost	$	$
Total controllable variances			$	$
Net controllable variance-favorable				$
Volume variance-unfavorable
Idle hours at the standard rate for fixed factory overhead
Total factory overhead cost variance-unfavorable				$