Assume that in October 2019 the Schmidt Machinery Company (Exhibit 14.1) manufactured and sold 950 units for $854 each. During this month, the company incurred $380,000 total variable costs and $181,900 total fixed costs. The master (static) budget data for the month are as given in Exhibit 14.1.
Required:
1. Prepare a flexible budget for the production and sale of 950 units.
2. Compute for October 2019:
a. The sales volume variance, in terms of operating income. Indicate whether this variance was favorable (F) or unfavorable (U).
b. The sales volume variance, in terms of contribution margin. Indicate whether this variance was favorable (F) or unfavorable (U).
3. Compute for October 2019:
a. The total flexible-budget (FB) variance. Indicate whether this variance was favorable (F) or unfavorable (U).
b. The total variable cost flexible-budget variance. Indicate whether this variance was favorable (F) or unfavorable (U).
c. The total fixed cost flexible-budget (FB) variance. Indicate whether this variance was favorable (F) or unfavorable (U).
d. The selling price variance. Indicate whether this variance was favorable (F) or unfavorable (U).
Homework Answers
Add Answer to:
Assume that in October 2019 the Schmidt Machinery Company
(Exhibit 14.1) manufactured and sold 950 units...
Comparison of Actual and Budgeted Operating Income EXHIBIT 14.1 SCHMIDT MACHINERY COMPANY Analysis of Operating Income...
Comparison of Actual and Budgeted Operating Income EXHIBIT 14.1 SCHMIDT MACHINERY COMPANY Analysis of Operating Income For October 2019 (1) (2) (3) Variances Actual Operating Income Master (Static) Budget 220U Units 780 1,000 $ 160,400U 100% $639,600 100% Sales $800,000 Variable costs 99.050F 350,950 55 450.000 56 $350,000 Contribution margin $288,650 45% 44% $ 61,350U 150.000 *** 160.650 Fixed costs 25 19 10.650U $128,000 20% $ Operating income $200,000 25% 72,000U *U denotes an unfavorable effect on operating income. *F...
EXHIBIT 14.4 Breakdown of Total Operating Income Variance SCHMIDT MACHINERY COMPANY Analysis of Financial Results For...
EXHIBIT 14.4 Breakdown of Total Operating Income Variance SCHMIDT MACHINERY COMPANY Analysis of Financial Results For October 2019 (2) (3) Flexible-Budget Flexible Variances Budget (1) (4) Sales Volume Variances (5) Master (Static) Budget Actual Units 780 0 780 1,000 Sales Variable costs Contribution margin Fixed costs Operating income $639,600 350,950 $288,650 160,650 $128,000 $15,600F 50F $15,650F 10,650U $ 5,000F $624,000 351,000 $273.000 150,000 $123,000 2200 $176,0000 99,000F $ 77,0000 $800,000 450,000 $350,000 150,000 $200,000 $77,000U Analysis of Total Operating-Income Variance...
EXHIBIT 14.4 Breakdown of Total Operating Income Variance SCHMIDT MACHINERY COMPANY Analysis of Financial Results For...
EXHIBIT 14.4 Breakdown of Total Operating Income Variance SCHMIDT MACHINERY COMPANY Analysis of Financial Results For October 2019 (1) (2) Flexible-Budget Variances (3) Flexible Budget Sales Volume Variances (5) Master (Static) Budget Actual Units 1,000 Sales Variable costs 7800 780 2200 $639,600 $15,600F $624,000 $176,000U 350,95050F 351,000 99,000F $288,650 $ 77,0000 160,650 10,650U 150,000* 0 $128,000 $ 5,000F $123,000 $ 77,000U Contribution margin Fixed costs $15,650F $273,000 $800,000 450,000 $350,000 150,000 $200,000 Operating income Analysis of Total Operating Income Variance...
Assume that Schmidt Machinery Company had the standard costs reflected in Exhibit 14.5. In a given month, the company used 3,870 pounds of aluminum to manufacture 950 units. The company paid $29.40 p...
Assume that Schmidt Machinery Company had the standard costs reflected in Exhibit 14.5. In a given month, the company used 3,870 pounds of aluminum to manufacture 950 units. The company paid $29.40 per pound during the month to purchase aluminum. At the beginning of the month, the company had 70 pounds of aluminum on hand. At the end of the month, the company had only 50 pound:s of aluminum in its warehouse. Schmidt used 4,700 direct labor hours during the...
Assume that Schmidt Machinery Company had the standard costs reflected in Exhibit 14.5. In a given...
Assume that Schmidt Machinery Company had the standard costs reflected in Exhibit 14.5. In a given month, the company used 3,535 pounds of aluminum to manufacture 937 units. The company paid $29.00 per pound during the month to purchase aluminum. At the beginning of the month, the company had 67 pounds of aluminum on hand. At the end of the month, the company had only 50 pounds of aluminum in its warehouse. Schmidt used 5,400 direct labor hours during the...
As part of its comprehensive planning and control system, Mopar Company uses a master budget and...
As part of its comprehensive planning and control system, Mopar
Company uses a master budget and subsequent variance analysis. You
are given the following information that pertains to the company’s
only product, XL-10, for the month of December.
Required:
1. Using text Exhibit 14.4 as a guide, complete the missing
parts of the following profit report for December.
2. Based on your completed profit report, determine the dollar
amount, and label (Favorable or Unfavorable) each of the following
variances for...
EXHIBIT 14.5 Standard Cost Sheet, Product XV-1 Subtotal Total SCHMIDT MACHINERY COMPANY Standard Cost Sheet Product:...
EXHIBIT 14.5 Standard Cost Sheet, Product XV-1 Subtotal Total SCHMIDT MACHINERY COMPANY Standard Cost Sheet Product: XV-1 Descriptions Quantity Cost Rate Direct materials: Aluminum 4 pounds $25/pound PVC 1 pound 40/pound Direct labor 5 hours 40/hour Variable factory overhead 5 hours 12/hour Total variable manufacturing cost Fixed factory overhead* 5 hours 24/hour Standard manufacturing cost per unit Standard variable selling and administrative cost per unit $100 40 200 60 120 $400 120 $520 $ 50 *Budgeted fixed factory overhead cost...
Standard Cost Sheet, Product XV-1 EXHIBIT 14.5 SCHMIDT MACHINERY COMPANY Standard Cost Sheet Product: XV-1 Descriptions...
Standard Cost Sheet, Product XV-1 EXHIBIT 14.5 SCHMIDT MACHINERY COMPANY Standard Cost Sheet Product: XV-1 Descriptions Quantity Cost Rate Subtotal Total Direct materials: Aluminum $100 4 pounds $25/pound 1 pound PVC 40/pound 40 Direct labor 5 hours 40/hour 200 Variable factory overhead 5 hours 12/hour 60 Total variable manufacturing cost $400 Fixed factory overhead 24/hour 5 hours 120 120 Standard manufacturing cost per unit $520 50 Standard variable selling and administrative cost per unit *Budgeted fixed factory overhead cost $120,000....
Exercise 14-26 Direct Materials and Direct Labor Variances [LO 14-3] Assume that Schmidt Machinery Company had...
Exercise 14-26 Direct Materials and Direct Labor Variances [LO
14-3]
Assume that Schmidt Machinery Company had the standard costs
reflected in Exhibit 14.5. In a given month, the company used 3,485
pounds of aluminum to manufacture 927 units. The company paid
$29.20 per pound during the month to purchase aluminum. At the
beginning of the month, the company had 57 pounds of aluminum on
hand. At the end of the month, the company had only 37 pounds of
aluminum in...
Solid Box Fabrications manufactures boxes for workstations. The firm’s standard cost sheet prior to October of...
Solid Box Fabrications manufactures boxes for workstations. The
firm’s standard cost sheet prior to October of the current year and
actual results for October are as follows:
Required information {The following information applies to the questions displayed below.] Solid Box Fabrications manufactures boxes for workstations. The firm's standard cost sheet prior to October of the current year and actual results for October are as follows: Budget Information Standard Price and Variable Fixed Costs per Unit Costs Actual Results October 9,500...
Comparison of Actual and Budgeted Operating Income EXHIBIT 14.1 SCHMIDT MACHINERY COMPANY Analysis of Operating Income For October 2019 (1) (2) (3) Variances Actual Operating Income Master (Static) Budget 220U Units 780 1,000 $ 160,400U 100% $639,600 100% Sales $800,000 Variable costs 99.050F 350,950 55 450.000 56 $350,000 Contribution margin $288,650 45% 44% $ 61,350U 150.000 *** 160.650 Fixed costs 25 19 10.650U $128,000 20% $ Operating income $200,000 25% 72,000U *U denotes an unfavorable effect on operating income. *F...
EXHIBIT 14.4 Breakdown of Total Operating Income Variance SCHMIDT MACHINERY COMPANY Analysis of Financial Results For October 2019 (2) (3) Flexible-Budget Flexible Variances Budget (1) (4) Sales Volume Variances (5) Master (Static) Budget Actual Units 780 0 780 1,000 Sales Variable costs Contribution margin Fixed costs Operating income $639,600 350,950 $288,650 160,650 $128,000 $15,600F 50F $15,650F 10,650U $ 5,000F $624,000 351,000 $273.000 150,000 $123,000 2200 $176,0000 99,000F $ 77,0000 $800,000 450,000 $350,000 150,000 $200,000 $77,000U Analysis of Total Operating-Income Variance...
EXHIBIT 14.4 Breakdown of Total Operating Income Variance SCHMIDT MACHINERY COMPANY Analysis of Financial Results For October 2019 (1) (2) Flexible-Budget Variances (3) Flexible Budget Sales Volume Variances (5) Master (Static) Budget Actual Units 1,000 Sales Variable costs 7800 780 2200 $639,600 $15,600F $624,000 $176,000U 350,95050F 351,000 99,000F $288,650 $ 77,0000 160,650 10,650U 150,000* 0 $128,000 $ 5,000F $123,000 $ 77,000U Contribution margin Fixed costs $15,650F $273,000 $800,000 450,000 $350,000 150,000 $200,000 Operating income Analysis of Total Operating Income Variance...
Assume that Schmidt Machinery Company had the standard costs reflected in Exhibit 14.5. In a given month, the company used 3,870 pounds of aluminum to manufacture 950 units. The company paid $29.40 per pound during the month to purchase aluminum. At the beginning of the month, the company had 70 pounds of aluminum on hand. At the end of the month, the company had only 50 pound:s of aluminum in its warehouse. Schmidt used 4,700 direct labor hours during the...
Assume that Schmidt Machinery Company had the standard costs reflected in Exhibit 14.5. In a given month, the company used 3,535 pounds of aluminum to manufacture 937 units. The company paid $29.00 per pound during the month to purchase aluminum. At the beginning of the month, the company had 67 pounds of aluminum on hand. At the end of the month, the company had only 50 pounds of aluminum in its warehouse. Schmidt used 5,400 direct labor hours during the...
As part of its comprehensive planning and control system, Mopar
Company uses a master budget and subsequent variance analysis. You
are given the following information that pertains to the company’s
only product, XL-10, for the month of December.
Required:
1. Using text Exhibit 14.4 as a guide, complete the missing
parts of the following profit report for December.
2. Based on your completed profit report, determine the dollar
amount, and label (Favorable or Unfavorable) each of the following
variances for...
EXHIBIT 14.5 Standard Cost Sheet, Product XV-1 Subtotal Total SCHMIDT MACHINERY COMPANY Standard Cost Sheet Product: XV-1 Descriptions Quantity Cost Rate Direct materials: Aluminum 4 pounds $25/pound PVC 1 pound 40/pound Direct labor 5 hours 40/hour Variable factory overhead 5 hours 12/hour Total variable manufacturing cost Fixed factory overhead* 5 hours 24/hour Standard manufacturing cost per unit Standard variable selling and administrative cost per unit $100 40 200 60 120 $400 120 $520 $ 50 *Budgeted fixed factory overhead cost...
Standard Cost Sheet, Product XV-1 EXHIBIT 14.5 SCHMIDT MACHINERY COMPANY Standard Cost Sheet Product: XV-1 Descriptions Quantity Cost Rate Subtotal Total Direct materials: Aluminum $100 4 pounds $25/pound 1 pound PVC 40/pound 40 Direct labor 5 hours 40/hour 200 Variable factory overhead 5 hours 12/hour 60 Total variable manufacturing cost $400 Fixed factory overhead 24/hour 5 hours 120 120 Standard manufacturing cost per unit $520 50 Standard variable selling and administrative cost per unit *Budgeted fixed factory overhead cost $120,000....
Exercise 14-26 Direct Materials and Direct Labor Variances [LO
14-3]
Assume that Schmidt Machinery Company had the standard costs
reflected in Exhibit 14.5. In a given month, the company used 3,485
pounds of aluminum to manufacture 927 units. The company paid
$29.20 per pound during the month to purchase aluminum. At the
beginning of the month, the company had 57 pounds of aluminum on
hand. At the end of the month, the company had only 37 pounds of
aluminum in...
Solid Box Fabrications manufactures boxes for workstations. The
firm’s standard cost sheet prior to October of the current year and
actual results for October are as follows:
Required information {The following information applies to the questions displayed below.] Solid Box Fabrications manufactures boxes for workstations. The firm's standard cost sheet prior to October of the current year and actual results for October are as follows: Budget Information Standard Price and Variable Fixed Costs per Unit Costs Actual Results October 9,500...
Most questions answered within 3 hours.
-
what process occurs to form microspores and megaspores in flowering
plants?
asked 5 minutes ago -
C++
I need to use the function getData to put in all my data using
arrays....
asked 5 minutes ago -
A block is hung by a string from the inside roof of a van. When
the...
asked 11 minutes ago -
Do you think companies should not go for long term debt in their
capital structure to...
asked 20 minutes ago -
I create an address book where the user enters the name, phone
and email in the...
asked 26 minutes ago -
The production capacity for acrylonitrile
(C3H3N) in the United States exceeds 2
million pounds per year....
asked 34 minutes ago -
explain and comment out your answer
43. How many address lines are required to address a...
asked 40 minutes ago -
A sample of 45 observations is selected from a normal
population. The sample mean is 49,...
asked 55 minutes ago -
A construction company is planning to bid on a building
contract. The bid costs the company...
asked 52 minutes ago -
A firm operating in a purely competitive environment is faced
with a market price of $250....
asked 59 minutes ago -
•Let’s say someone claims the average population size is
600 feet squared and the housing authority...
asked 1 hour ago -
Cynaide is a deadly poison that blocks the last step in the
electron transport chain of...
asked 1 hour ago