Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | ||||||
Par-1. Flexible Budget | ||||||
Working | Flexible Budget (980 Recliners) | |||||
Sales | 980*505 | $ 494,900 | ||||
Variable Manufacturing Cost: | ||||||
-Direct Material | 6143*8.6 | $ 52,830 | ||||
-Direct Labor | 9600*9.2 | $ 88,320 | ||||
-Variable Overhead | 6143*5.2 | $ 31,944 | ||||
Fixed Manufacturing Cost: | ||||||
-Fixed Overheads | $ 60,600 | |||||
Total Cost of Goods Sold | $ 233,693 | |||||
Gross Profit | $ 261,207 | |||||
Part 2: Variances | ||||||
F/N | ||||||
Material Price Variance | 6143*(8.40-8.60) | 1229 | Favorable | |||
Material Quantity Variance | 8.6*(6143-6000/1000*980) | 2262 | Unfavorable | |||
Labor Price Variance | 9600*(9.30-9.20) | 960 | Unfavorable | |||
Labor Efficiency Variance | 9.2*(9600-10000/1000*980) | 1840 | Favorable | |||
Variable Ovh Rate Variance | 6143*(6.60-5.20) | 8600 | Unfavorable | |||
Variable Efficiency Variance | 5.2*(6143-6000/1000*980) | 1368 | Unfavorable | |||
Fixed Overhead Rate Variance | 62600-60600 | 2000 | Unfavorable | |||
Fixed Overhead Volume Variance | 60600-(980*60600/1000) | 1212 | Unfavorable | |||
(Budgeted-Allocated) | ||||||
Part-3 | ||||||
Manager have done reasonably good job in controllng Material and Labor cost as unfavorable variance is being almost offset by favorable variance in these two cases. | ||||||
However, manager could have done better in case of controlling Overhead cost where we have unfavorable variance only for Rate and Volume. | ||||||
Part-4 | ||||||
Standard help Managers/Employee to know the target level. | ||||||
Knowing the target wil help to control the cost. | ||||||
Standard help management to plan by setting unit cost which in return will help to prepare flexible and static budget | ||||||
Static Budget Actual Results (1,000 recliners (980 recliners) Sales (1,000 recliners x $ 505 each)$ 505,000...
Data Table Static Budget (1,000 recliners) Actual Results (980 recliners) Sales (1,000 recliners x $ 505 each) $ 505,000 (980 recliners x S 480 each) 470,400 Variable Manufacturing Costs: (6,000 yds. @ $ 8.60 /yd.) (6.143 yds. @ s 840 /yd) (10,000 DLHr@ $ 940 / DLHr) (9,600 DLHr $ 9.50/DLHr) (6000 yds. @ s 5.00 lyd.) (6.143 yds. 6.40 /yd) Direct Materials 51,600 51,601 Direct Labor 94,000 91,200 Variable Overhead 30,000 39,315 Print l Done Data Table direct m...
Preston’s Recliners manufactures leather recliners and uses flexible budgeting and a standard cost system. Preston allocates overhead based on yards of direct materials. Please prepare a flexible budget based on the actual number of recliners sold & then (2) Compute the cost variance and the efficiency variance for direct materials and for direct labor. For manufacturing overhead, compute the variable overhead cost, variable overhead efficiency, fixed overhead cost, and fixed overhead volume variances. Round to the nearest dollar. Have Preston's...
Question 2: Cole Recliners manufactures leather recliners and uses flexible budgeting and a standard cost system. Cole allocates overhead based on yards of direct ma The company's performance report includes the following selected data Static Budget Actual Results (975 recliners) (955 recliners) S 482,625 $ 453,625 Sales (975 recliners x S 495 each) (955 recliners x $ 475 each) Variable Manufacturing Costs: Direct Materials 52,065 52,087 Direct Labor 91,650 (5,850 yds @ $ 8.90 / yd.) (5.987 yds @ $...
Smith Recliners manufactures leather recliners and uses flexible budgeting and a standard cost system. Smith allocates overhead based on yards of direct materials. The company's performance report includes the following selected data: (Click the icon to view the selected data.) Read the requirements Requirement 1. Prepare a flexible budget based on the actual number of recliners sold. (Round budget amounts per unit to the nearest cent.) 980 Smith Recliners Flexible Budget Budget Amounts per Unit Actual Units (Recliners) Sales Revenue...
Question 2: cole recliners manufacturers leather recliners and uses flexible budgeting . and a standard cost system. Question 2: Cole Recliners manufactures leather recliners and uses flexible budgeting and a standard cost system. Cole allocates overhead based on yards of direct materials. The company's performance report includes the following selected data: Static Budget Actual Results (975 recliners) (955 recliners) (975 recliners x $ 495 each) Sales $ 482,625 (955 recliners x $ 475 each) 453,625 Variable Manufacturing Costs: (5,850 yds.@...
Preston Recliners manufactures leather recliners and uses flexible budgeting and a standard cost system. Preston allocates overhead based on yards of direct materials. The company's performance report includes the following selected data: EEB (Click the icon to view the selected data.) Read the requirements. Requirement 1. Prepare a flexible budget based on the actual number of recliners sold. (Round budget amounts per unit to Data Table Preston Recliners Static Budgt Actual Results 75 recliners) (955 recliners) Flexible Budget Budget Amounts...
hw stuck and the book doesnt have solutions BA213 Fall 2019 Ramiro Garcia Homework: Chapter 23 Homework Score: 0 of 15 pts 1 of 2 (0 complete) HW Sco P23-26A (similar to) Root Reciners manufactures loather reciners and uses fexble budgeting and a standard cost system Root alocates overhead based on yards of drect materials The company's performance report includes the following selected data (Cick the icon to view the selectod data) Read the reaurements Requirement 1. Prepare a flexible...
P23-31B (similar to) budget and a standard cost system White allocaties overhead based on yards of direct The company's performance reportedades the following selected data White Recliners manufactures the recensind se Click the icon to view the selected data) Read the rent Requirement 1. Prepare a feble budget based on the actual number of rediners sold round budget amounts per unit to the nearest cont.) White Recliners Flexible del Sales Revue Vari a ntacturing Costs Direct Materal Dired labor Variable...
department's static budget and actual results for 2019 follow: Production in units Direct materials Direct labor Variable manufacturing overhead Total variable costs Fixed manufacturing overhead Total manufacturing cost Static Budget 30,000 kits $ 234,000 204,000 45,000 483,000 214,000 $697,000 Actual Results 31,600 kits $ 283,880 208,580 51,100 543,560 209,800 $ 753,360 Required a. Convert the static budget into a flexible budget. b. Calculate the variances. Complete this question by entering your answers in the tabs below. Required A Required B...
1.) 2.) 3.) 4.) The master budget at Western Company last period called for sales of 225,900 units at $9.9 each. The costs were estimated to be $3.84 variable per unit and $225,900 fixed. During the period, actual production and actual sales were 230,900 units. The selling price was $10.00 per unit. Variable costs were $5.40 per unit. Actual fixed costs were $225,900. Required: Prepare a sales activity variance analysis. (Indicate the effect of each variance by selecting "F" for...