Question
Lexi Belcher picked up the monthly report that Irvin Santamaria left on her desk. She smiled as her eyes went straight to the bottom line
Lexi Belcher picked up the monthly report that Irvin Santamaria left on her desk. She smiled as her eyes went straight to the bottom line of the report and saw the favorable variance for operating income, confirming her decision to push the workers to get those last 390 cases off the production line before the end of the month. But as she glanced over the rest of numbers, Lexi couldnt help but wonder if there were errors in some of the line items. She was puzzled at how most of the operating expenses could be higher than the budget since she had worked hard to manage the production line to improve efficiency and reduce costs. Yet the report, shown below, showed a different story.
Actual | Budget | Variance | ||||||||
---|---|---|---|---|---|---|---|---|---|---|
Cases produced and sold | 10,300 | 9,910 | 390 | Favorable | ||||||
Sales revenue | $2,080,400 | $1,915,000 | $165,400 | Favorable | ||||||
Less variable expenses | ||||||||||
Direct material | 592,650 | 575,300 | 17,350 | Unfavorable | ||||||
Direct labor | 288,300 | 271,500 | 16,800 | Unfavorable | ||||||
Variable manufacturing overhead | 226,300 | 225,500 | 800 | Unfavorable | ||||||
Variable selling expenses | 111,800 | 108,600 | 3,200 | Unfavorable | ||||||
Variable administrative expenses | 42,650 | 41,300 | 1,350 | Unfavorable | ||||||
Total variable expense | 1,261,700 | 1,222,200 | 39,500 | Unfavorable | ||||||
Contribution margin | 818,700 | 692,800 | 125,900 | Favorable | ||||||
Less fixed expenses | ||||||||||
Fixed manufacturing overhead | 113,000 | 115,800 | 2,800 | Favorable | ||||||
Fixed selling expenses | 85,150 | 84,200 | 950 | Unfavorable | ||||||
Fixed administrative expenses | 135,000 | 133,500 | 1,500 | Unfavorable | ||||||
Total fixed expense | 333,150 | 333,500 | (350) | Favorable | ||||||
Operating income | $485,550 | $359,300 | $126,250 | Favorable |
Lexi picked up the phone and called Irvin. Irvin, I dont get it. We beat the budgeted operating income for the month, but look at all the unfavorable variances on the operating costs. Can you help me understand whats going on? Let me look into it and Ill get back to you, Irvin replied. Irvin gathered the following additional information about the months performance.
Direct materials purchased: 53,800 pounds at a total of $610,630 | |||
Direct materials used: 51,400 pounds | |||
Direct labor hours worked: 25,220 at a total cost of $278,593 | |||
Machine hours used: 52,000 |
Irvin also found the standard cost card for a case of product.
Standard Price | Standard Quantity | Standard Cost | ||||||
---|---|---|---|---|---|---|---|---|
Direct materials | $11.35 per pound | 5.00 pounds | $56.75 | |||||
Direct labor | $11.15 per DLH | 2.40 DLH | 26.76 | |||||
Variable overhead | $4.40 per MH | 5 MH | 22.00 | |||||
Fixed overhead | $2.40 per MH | 5 MH | 12.00 | |||||
Total standard cost per case | $117.51 |
(a-b) Calculate the direct material price variance and direct material quantity variance for the month. (If variance is zero, select "Not Applicable" and enter O for the amounts.) $ Direct material price variance Not Applicable $ Favorable Direct material quantity variance (c-d) Calculate the direct labor rate variance and direct labor efficiency variance for the month. (Round answers to 0 decimal places, eg. 1,525. If variance is zero, select "Not Applicable" and enter for the amounts.) $ Favorable Direct labor rate variance $ Unfavorable Direct labor efficiency variance (e-f) Calculate the variable overhead spending variance and variable overhead efficiency variance for the month. (If variance is zero, select "Not Applicable" and enter for the amounts.) $ Favorable Variable overhead spending variance $ Unfavorable Variable overhead efficiency variance (g) Calculate the fixed overhead spending variance for the month. (lf variance is zero, select "Not Applicable" and enter Ofor the amounts.) $ Favorable Fixed overhead spending variance
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started