Reference no: EM1313085
Profit performance effects for Variable manufacturing cost variance.
The Markley Division of Rosette Industries manufactures and sells patio chairs. The chairs are manufactured in two versions: a metal model and a plastic model of a lesser quality. The company uses its own sales force to sell the chairs to retail stores and to catalog outlets. Generally, customers purchase both the metal and plastic versions.
The chairs are manufactured on two different assembly lines located in ad-joining buildings. The division management and sales department occupy the third building on the property. The division management includes a division controller responsible for the divisional financial activities and the preparation of reports explaining the differences between actual and budgeted performance. The controller structures these reports such that the sales activities are distinguished from cost factors so that each can be analyzed separately.
The operating results for the first three months of the fiscal year as compared to the budget are presented in Table I. The budget for the current year was based upon the assumption that Markley Division would maintain its present market share of the estimated total patio chair market (plastic and metal combined). A status report had been sent to corporate management toward the end of the second month indicating that divisional operating income for the first quarter would probably be about 45 percent below budget; this estimate was just about on target. The division's operating income was below budget even though industry volume for patio chairs increased by 10 percent more than was expected at the lime the budget was developed. (see Table I)
During the quarter, the Markley Division manufactured 55.000 plastic chairs and 22.500 metal chairs. The costs incurred by each assembly line is also presented as Table 2.
The standard variable manufacturing costs per unit and the budgeted monthly fixed manufacturing costs established for the current year are presented below.
TABLE 1 Markley Division Operating Results for the First Quarter
|
|
|
|
Favorable
|
|
|
|
|
(unfavorable)
|
|
|
|
|
relative to the
|
|
|
Actual
|
Budget
|
budget
|
|
Sale in units
|
|
|
|
|
Plastic model
|
60,000
|
50,000
|
10,000
|
|
Metal model
|
20,000
|
25,000
|
(5,000)
|
|
Sales revenue
|
|
|
|
|
Plastic model
|
5630,000
|
$500,000
|
$130,000
|
|
Metal model
|
300,000
|
375,000
|
(75,000)
|
|
Total sales
|
5930,000
|
$875,000
|
$ 55,000
|
|
Less variable costs
|
|
|
|
|
Manufacturing (at standard)
|
|
|
|
|
Plastic model
|
§480,000
|
$400,000
|
$(80,000)
|
|
Metal model
|
-200,000
|
250,000
|
50,000
|
|
Selling
|
|
|
|
|
Commissions
|
46,500
|
43,750
|
(2,750)
|
|
Bad debt allowance
|
9,300
|
8,750
|
(550)
|
|
Total variable costs (except variable
|
|
|
|
|
manufacturing variances)
|
$735,800
|
5702,500
|
$(33,300)
|
|
Contribution margin (except variable
|
|
|
|
|
manufacturing variances)
|
$194,200
|
$172,500
|
$ 21,700
|
|
Less other costs
|
|
|
|
|
Variable manufacturing costs variances from
|
|
|
|
|
standards
|
$ 49,600
|
s _
|
$(49,600)
|
|
Fixed manufacturing costs
|
49,200
|
48,000
|
(1,200)
|
|
Fixed selling & admin, costs
|
38,500
|
36,000
|
(2,500)
|
|
Corporation offices allocation
|
18,500
|
17,500
|
(1,000)
|
|
Total other costs
|
$155,800
|
$101,500
|
$(54,300)
|
|
Divisional operational income
|
$ 38,400
|
$ 71,000
|
, $(32,600)
|
TABLE 2. Actual Manufacturing Costs
|
Raw Materials
|
|
|
|
|
|
(stated in
|
|
|
|
|
|
equivalent finished
|
|
|
|
|
|
chairs)
|
Quantity
|
Price
|
Plastic Model
|
Metal Model
|
|
Purchases
|
|
|
|
|
|
Plastic
|
60,000
|
$5.65
|
$339,000
|
|
|
Metal
|
30,000
|
$6.00
|
|
$180,000
|
|
Usage
|
|
|
|
|
|
Plastic
|
56.000
|
55.00-
|
280,000
|
|
|
Metal
|
23,000
|
$6.00
|
|
138,000
|
|
Direct labor
|
|
|
|
|
|
9,300 hours @ $6.00 per hour
|
|
55,800
|
|
|
|
5,600 hours @ $8.00 per hour
|
|
|
44,800
|
|
|
Manufacturing overhead
|
|
|
|
|
|
Variable
|
|
|
|
|
|
Supplies
|
|
|
43,000
|
18,000
|
|
Power
|
|
|
50,000
|
15,000
|
|
Employee benefits
|
|
|
19,000
|
12,000
|
|
Fixed
|
|
|
|
|
|
Supervision
|
|
|
14,000
|
11,000
|
|
Depreciation
|
|
|
12,000
|
9,000
|
|
Property taxes and other items
|
|
|
1,900
|
1,300
|
|
|
Plastic Model
|
MetalModel
|
|
Raw Material
|
$5.00
|
$6.00
|
|
Direct labor
|
|
|
|
1/6 hour @ $6.00 per DLH
|
1.00
|
|
|
¼ hour @ $8.00 per DLH
|
|
2.00
|
|
|
|
|
|
Variable overhead
|
|
|
|
1/6 hour @ $32.00 per DLH
|
2.00
|
|
|
¼ hour @ $8.00 per DLH
|
|
2.00
|
|
Standard variable manufacturing cost per unit
|
$8.00
|
$10.00
|
|
Budgeted fixed costs per month
|
|
|
|
Supervision
|
$4.500
|
$3.500
|
|
Depreciation
|
4.000
|
3.000
|
|
Property taxes and other items
|
600
|
400
|
|
Total budgeted fixed costs for month
|
$9.100
|
$6.900
|
Identify the major cause of Markley Division's unfavorable profit performance.
|
Its speed when it strikes the ground
: A block with mass m = 15kg rests on a frictionless table and is accelerated by a spring with spring constant k = 4234N/m after being compressed the distance x1 = 0.536m from the spring's unstretched length. The floor is frictionless except for a roug..
|
|
Hypothesis test-one sample mean
: Test the claim that for the adult population of one town, the mean annual salary is given by μ = $30,000.
|
|
Evolutionary changes in a trait
: The organism you select should be a real one however the evolutionary change in a trait which you explain can be real or fiction. Describe how the change in this trait takes place.
|
|
Calculate the cash that tab comp
: Calculate the cash that Tab Comp can expect to collect during April. Show all of your calculations and evaluate the number of computer hardware units that should be ordered in January. Show all of your calculations.
|
|
Effects for variable manufacturing cost variance
: Profit performance effects for Variable manufacturing cost variance and Identify the major cause of Markley Division's unfavorable profit performance
|
|
Rejection of the null hypothesis
: Suppose that the results of the sample lead to rejection of the null hypothesis. Classify that conclusion as a:
|
|
Implementing the changes in bio-shpere
: The "Primordial soup" includes the mixture of elements and gases which are thought to have started life on the Earth. Explain one thing in biosphere you would like to modify. Why do you feel this way? What do you think can be accomplished to implem..
|
|
What is wrong with the president''s calculation
: What is wrong with the president's calculation and What are the fixed and variable costs of operating the university?
|
|
Draw the short run phillips curve
: What is the growth rate of nominal GDP in the economy?An adverse supply shock raises the inflation rate associated with every output ratio by 3 percentage points. Draw the new short-run Phillips Curve.
|