Sie sind auf Seite 1von 108

Exercise 8-24: Overhead Variances, service sector.

Given:
Easy Meals Now (EMN) operates a home meal delivery service. It has agreements with 20 restaurants to pick up and deliver meals
to customers who phone or fax orders to EMN. EMN allocates variable and fixed overhead costs on the basis of delivery time.
EMN's owner, Steve Roberts, obtains the following information for May 2014 overhead costs:
Budgeted VOH rate (per hour of home delivery time) for May 2014
Budgeted FOH for May 2014
Budgeted number of home deliveries (EMN's output measure)
Budgeted FOH rate (per home delivery) for May 2014
Budgeted delivery time per delivery (in hours)
Budgeted FOH rate (per hour of home delivery time) for May 2014
Actual FOH for May 2014
Modified
Actual VOH for May 2014
Actual number of home deliveries
Actual delivery time (in hours)
Actual delivery time per delivery (in hours)

$1.75
$33,600
12,000
$2.80
0.70
$4.00
$39,620
$11,320
8,600
5,660
0.6581

$4.00 Budgeted FMOH rate per delivery hour


$7.00 Actual FMOH rate per delivery hour
$2.00 Actual VMOH rate per delivery hour

Overhead portion of Std. Cost Card

VOH
FOH
TOH

Delivery Hours

Cost Per

Std. Cost

Per Meal

Delivery Hr.

Per Delivery

0.70
0.70
0.70

$1.75
$4.00
$5.75

$1.23
$2.80
$4.03

Required:
1. Compute spending and efficiency variances for EMN's VOH in May 2014.
VOH
Actual Costs
$2.00

Adjusted Budget

Adjusted Budget

Applied VOH

Static Budget

AQ X AR

AQ X SR

SQA X SR

SQA X SR

BQA X SR

8,600 X .6581 X $2

8,600 X .6581 X $1.75

8,600 X .70 X $1.75

8,600 X .70 X $1.75

12,000 X .70 X $1.75

5,660 X $2

5,660 X $1.75

6,020 X $1.75

6,020 X $1.75

8.400 X $1.75

$11,320

$9,905

$10,535

$10,535

$14,700

($1,415)

$630

$0

$4,165

Unfavorable

Favorable

Always Zero

Favorable

4-way

Spending

Efficiency

Production-Volume

Variance

Variance

Variance

Operating- Income Volume


Variance

($785)

$4,165

($785)

$4,165

Unfavorable

Favorable

Flexible-budget

Sales-Volume

Variance

Variance
($785)

$4,165

($785)

Favorable

Underapplied VOH

Operating- Income Volume


Variance

$3,380
$3,380
$3,380
$3,380
Favorable
Static Budget Variance

2. Compute the spending variance and production-volume variance for EMN's FOH in May 2014.
FOH
Adjusted Budget

Adjusted Budget

Applied FOH

Static Budget

5,660 Hrs.

6,020 Hrs.

6,020 Hrs.

8,400 Hours

BFOH

BFOH

SQA X SR

BQA X SR

8,600 X .6581 X $7

8,600 X .70 X $4

12,000 X .70 X $4

5,660 X $7

6,020 X $4

8,400 X $4

Actual Costs 5,660


$7.00

AQ X AR

$39,620

4-way

$33,600

$33,600

$24,080

$0

Unfavorable

Always Zero

Unfavorable

Favorable

Spending

Efficiency

Production-Volume

Operating-Income Volume

Variance

Variance

Variance

($9,520)

$33,600

($6,020)

($6,020)

$9,520

Variance
$0

($6,020)

$0

Unfavorable

Always Zero

Flexible-budget

Sales-Volume

Variance

Variance
($15,540)

$9,520

($15,540)

Favorable

Underapplied FMOH

Operating-Income Volume
Variance

($6,020)

(Cost Portion)

($6,020)
($6,020)
($6,020)
Unfavorable
Static Budget Variance

Alternative calculation of production-volume variance:


Std. quantity allowed for actual level of production
Denominator hours used to calculate FOH rate
Difference: Denominator hrs. > than allowed hrs.
FOH cost rate (per standard machine-hour)
Unfavorable production-volume variance
or
Actual production
Budgeted production
Ineffectiveness in terms of units (deliveries)
FOH rate per delivery
Unfavorable production-volume variance

VOH

6,020 8,600 X .7
8,400 12,000 X .7
(2,380)
$4.00
($9,520)
8,600
12,000
(3,400)
$2.80
($9,520)

Actual Costs

Flexible Budget

Flexible Budget

Applied TMOH

AXA

AXS

SQA X S

SXS

$11,320

($1,415)

FOH

39,620

(6,020)

TOH

$50,940

$9,905

$630

33,600

$43,505

$10,535

$0

33,600

(9,520)

$44,135

$10,535

Static Budget
BQA X BP
$4,165

$14,700

24,080

9,520

33,600

$34,615

(Cost Portion)

$48,300

$34,615

3-way

($7,435)

$630

($9,520)

$13,685

Unfavorable

Favorable

Unfavorable

Favorable

Spending

Efficiency

Production-Volume

Operating-Income Volume

Variance

Variance

Variance

Variance

($9,520)

$13,685

($6,805)

$5.75

2-way

Unfavorable

Unfavorable

Favorable

Flexible-Budget

Production-Volume

Operating-Income Volume

Variance

Variance

Variance

1-way

($16,325)

$13,685

Underapplied TOH

Favorable
Operating-Income Volume
Variance

3. How might EMN manage its VOH costs differently from its FOH costs?
EMN best manages its FOH costs by long-term planning of capacity rather
than day-to-day decisions. This involves planning to undertake only value-added
FOH activities and then determining the appropriate level for those activities.
Most FOH costs are committed well before they are incurred.
In contrast, for VOH, a mix of long-run planning and daily monitoring of the use
of individual items is required to manage costs efficiently. EMN plans to
undertake only value-added VOH activities (a long-run focus) and then manage
the costs drivers of those activities in the most efficient way (a short-run focus).

Budgeted Industry Size


Budgeted market share
Actual Industry Size
Actual market share

24,000
0.50
21,500
0.40

Deliveries
8,600
Delivery hrs. 5,660
Actual Costs

8,600
5,660
Adjusted Budget

8,600
6,020
Adjusted Budget

8,600
6,020
Applied

10,750
7,525
Adjusted Budget

Static Budget

Actual Market Size

Actual Market Size

Actual Market Size

Actual Market Size

Actual Market Size

Budgeted Market Size

Actual Market Share

Actual Market Share

Actual Market Share

Actual Market Share

Budgeted Mkt. Share

Budgeted Mkt. Share

Actual input ratio

Actual input ratio

Budgeted input ratio

Budgeted input ratio

Budgeted input ratio

Budgeted input ratio

AVMOH rate/delivery hr.

BVMOH rate/hr.

BVMOH rate/hr.

BVMOH rate/hr.

BVMOH rate/hr.

BVMOH rate/delivery hr.

21,500
0.40
0.6581

21,500
0.40
0.6581

21,500
0.40
0.70

21,500
0.40
0.70

21,500
0.50
0.70

VOH

$2.00
$11,320

$1.75
$9,905

$1.75
$10,535

($1,415)
Spending Variance

$1.75
$10,535

$1.75
$13,169

$630

$0

$2,634

$1,531

Efficiency Variance

Production Volume

Market-share Variance

Market-size Variance

($785)
($785)

$4,165
$4,165

Flexible-Budget Variance

Sales-Volume variance

($785)
($785)

$4,165
$4,165

Underapplied VOH

Operating- Income Volume Variance

$3,380
$3,380
$3,380
$3,380
Static-Budget Variance

Deliveries
8,600
Delivery hrs. 5,660
Actual Costs

FOH

8,600
5,660
Adjusted Budget

8,600
6,020
Adjusted Budget

8,600
6,020
Applied

10,750
7,525
Adjusted Budget

Static Budget

Actual Market Size

Actual Market Size

Actual Market Size

Actual Market Size

Actual Market Size

Budgeted Market Size

Actual Market Share

Actual Market Share

Actual Market Share

Actual Market Share

Budgeted Mkt. Share

Budgeted Mkt. Share

Actual input ratio

Actual input ratio

Budgeted input ratio

Budgeted input ratio

Budgeted input ratio

Budgeted input ratio

AFMOH rate/delivery hr.

BFMOH rate/hr.

BFMOH rate/hr.

BFMOH rate/hr.

BFMOH rate/hr.

BFMOH rate/delivery hr.

21,500
0.40
0.6581
$7.00
$39,620

21,500
0.40
0.6581
$5.94
$33,600

21,500
0.40
0.70
$5.58
$33,600

21,500
0.40
0.70
$4.00
$24,080

21,500
0.50
0.70
$4.00
$30,100

($6,020)
Budget Variance

$0

($9,520)

$6,020

$3,500

Efficiency Variance

Production Volume

Market-share Variance

Market-size Variance

($6,020)
($6,020)

$0
$0

Flexible-Budget Variance

($15,540)
($15,540)

Sales-Volume variance
$9,520
$9,520

Underapplied VOH

Operating- Income Volume Variance

($6,020)
($6,020)
($6,020)
($6,020)
Static-Budget Variance

12,000
8,400
Static Budget
Budgeted Market Size

size

Budgeted Mkt. Share

share

Budgeted input ratio

efficiency

BVMOH rate/delivery hr.

Price

24,000
0.50
0.70

$1.75
$14,700

ket-size Variance

12,000
8,400
Static Budget
Budgeted Market Size

size

Budgeted Mkt. Share

share

Budgeted input ratio

efficiency

BFMOH rate/delivery hr.

Price

24,000
0.50
0.70
$4.00
$33,600

ket-size Variance

Exercise 8-23: Straightforward coverage of manufacturing overhead, standard-costing system.


Given:
The Singapore division of a Canadian telecommunications company uses a standard-costing system for its
machine-paced production of telephone equipment.
Data regarding production during June are as follows:
VMOH costs incurred
FMOH costs incurred
Budgeted FMOH
Denominator level in machine-hours
BFMOH application cost rate per standard machine-hour
BVMOH application cost rate per standard machine-hour
Standard machine-hour allowed per unit of output
Budgeted units of output
Actual machine-hour used
Actual units of output
Actual machine-hours used per unit of output

$618,840
$145,790
$144,000
72,000
$2
$8
1.20
60,000
76,400
65,500
1.16641

EWIP inventory

0
$576,000

Standard

Standard

Standard Cost

Standard

Static

Total

Cost

Quantity

Per

Cost per

Budgeted

Budgeted

Level

Card

Hrs./Unit

Mach. Hrs.

Unit

Units

Std. Cost

Machine Hrs.

VMOH
FMOH

1.20
1.20

$8
$2

$9.60
$2.40

60,000
60,000

Denominator

$576,000
$144,000

72,000
72,000

Actual

Actual

Actual Cost

Actual

Actual

Actual

Actual

Cost

Quantity

Per

Cost per

Units of

Cost

Level of

Card

Hrs./Unit

Mach. Hrs.

Unit

Output

Incurred

Machine Hrs.

VMOH
FMOH

1.16641
1.16641

$8.100000
$1.908246

$9.45
$2.23

65,500
65,500

$618,840
$145,790

76,400
76,400

1. Prepare an analysis of all manufacturing overhead variances Use the 4-way analysis of variance.
VMOH
Actual Costs
AXA

76,400 X $8.10

Flex. Budget
$8.10

AX S

76,400 X $8

78,600

SQA X S

(65,500 X 1.20) X $8

Applied VMOH
78,600

SQA X S

65,500 X 1.20 X $8

Static
72,000

Budget

60,000 X 1.20 X $8

$618,840

$611,200

$628,800

$628,800

$17,600

Unfavorable

Favorable

Always Zero

Unfavorable

Spending

Efficiency

Production-Volume

Operating-Income Volume

Variance

Variance

4-way

Variance

$0

$576,000

($7,640)

($52,800)

Variance

$9,960

($52,800)

(Cost Portion)

$9,960

($52,800)

Favorable

Unfavorable

Flexible-budget

Sales-Volume

Variance

Variance
(Cost Portion)
$9,960

($52,800)

$9,960

Unfavorable

Overapplied VMOH

Operating-Income Volume
Variance
($42,840)

(Cost Portion)

($42,840)
($42,840)
($42,840)
Unfavorable
Static-Budget
Variance

FMOH

Actual Costs

BFMOH

BFMOH

Applied FMOH

Static

AXA

for

for

SQA X S

Budget

76,400 Hours

76,400

78,600 SQA

78,600

65,500 X 1.16641 X $1.908246

76,400 X $1.908246
$145,790

4-way

$144,000

78,600 Hours

72,000 Hours

65,500 X 1.20 X $2

60,000 X 1.20 X $2

78,600 X $2
$157,200

72,000 X $2
$144,000

$144,000

($1,790)

$0

$13,200

($13,200)

Unfavorable

Always Zero

Favorable

Unfavorable

Spending

Efficiency

Production-Volume

Operating-Income Volume

Variance

Variance

Variance

Variance
(Cost Portion)

($1,790)

$0

($1,790)

$0

Unfavorable

Always Zero

Flexible-budget

Sales-Volume

Variance

Variance
(Cost Portion)
$11,410

($13,200)

$11,410

Unfavorable

Overapplied FMOH

Operating-Income Volume
Variance
($1,790)

(Cost Portion)

($1,790)
($1,790)
($1,790)
Unfavorable
Static-Budget
Variance

Alternative calculation of production-volume variance:


Std. quantity allowed for actual level of production
Denominator hours used to calculate FMOH rate
Difference: SQA more than static budgeted amount
FMOH cost rate (per standard machine-hour)
Favorable production-volume variance
or
Actual units produced
Budgeted units of production
Effectiveness
FMOH rate per unit ($2 X 1.20)
Favorable production-volume variance

78,600 65,500 X 1.2


72,000 60,000 X 1.2
6,600
$2
$13,200
or
65,500
60,000
5,500
$2.40
$13,200

$157,200
144,000

$13,200
$157,200
144,000

$13,200

Actual Costs

Flexible-Budget

Flexible-Budget

Applied TMOH

Static Budget

4-way

AXA

AX S

SQA X S

SXS

BQA X BP

VMOH

$618,840

($7,640)

$611,200

$17,600

$628,800

$0

$628,800

($52,800)

FMOH

145,790

(1,790)

144,000

144,000

13,200

157,200

(13,200)

144,000

TMOH

$764,630

$786,000

(Cost Portion)

$720,000

$755,200
($9,430)

$772,800
$17,600

$13,200

($66,000)

$576,000

3-way

Unfavorable

Favorable

Favorable

Unfavorable

Spending

Efficiency

Production-Volume

Operating-Income Volume

Variance

Variance

Variance

Variance

2-way

$8,170

$13,200

($66,000)

Favorable

Favorable

Unfavorable

Flexible-Budget

Production-Volume

Operating-Income Volume

Variance

Variance

Variance

$21,370
1-way

($66,000)

Overapplied TMOH

Unfavorable
Operating-Income Volume
Variance

2. Prepare journal entries for MOH. Use the 4-way of analysis of variance. (Ignore explanations.)
Note: The following variances are not normally recorded in journal entries:
Operating-Income Volume Variance
Sales-Volume Variance
Static - Budget Variance
DR

a. Variable Manufacturing Overhead Control


Miscellaneous Accounts

$618,840

b. Work-in-Process Control
Variable Manufacturing Overhead Applied

$628,800

c. Variable Manufacturing Overhead Applied


Variable Manufacturing Overhead Spending Variance
Variable Mfg. Overhead Efficiency Variance
Variable Mfg. Overhead Control

$628,800
$7,640

d. Fixed Manufacturing Overhead Control


Miscellaneous Accounts

$145,790

e. Work-in-Process, Control
Fixed Manufacturing Overhead Applied

$157,200

CR

a.
$618,840

VMOH Control
618,840
618,840

$628,800
VMOH Efficiency Var.
17,600
$17,600
$618,840

$145,790

$157,200

d.

FMOH Control
145,790
145,790

f. Fixed Manufacturing Overhead Applied


Fixed Manufacturing Overhead Spending Variance
Fixed Manufacturing Production-Volume Variance
Fixed Manufacturing Overhead Control

$157,200
$1,790

3. Describe how individual VMOH and FMOH items are controlled from day to day.
VMOH:

The control of VMOH requires the identification of the cost drivers


for such items as energy, supplies, and repairs. Control often
entails monitoring nonfinancial measures that affect each cost
item, one by one. Examples are kilowatts used, quantities of
lubricants used, repair parts used, and hours used. The most
convincing way to discover why overhead performance did not
agree with a budget is to investigate possible causes, line item by
line item.

FMOH:

Individual FMOH items are not usually affected very much by dayto-day control. Instead, they are controlled periodically through
planning decisions and budgeting procedures that may sometimes
have horizons covering six months or a year (for example, mgmt.
salaries) and sometimes covering many years (for example, longterm leases and depreciation on plant and equipment).

4. Discuss possible causes of the variable MOH variances.


The VMOH spending variance is unfavorable. This means the actual VMOH rate
is higher than the budgeted variable manufacturing overhead rate. Since VMOH
consist of several different costs, this might have happen for a variety of reasons:
1. The utility rate per KWH could have been more than budgeted
2. Indirect material cost per unit could have been more than budgeted
3. Use of indirect materials could have been more than expected
4. Indirect labor wage rates could have been more than budgeted.
5. Use of indirect labor could have been more than expected.
The VMOH efficiency variance is favorable. Since the denominator activity is

f.
$13,200
$145,790

FMOH Spending Var.


1,790

machine hours, this variance results from the efficient use of manufacturing
equipment. For example, production runs could be efficiently scheduled resulting in
virtually no machines being idle. Machines might be expertly maintained resulting in
almost no work stoppages or machine breakdowns. Expert machine operators may be
available as needed for production, eliminating idle machinery.
For example -- experienced, well-trained machine operators might be able to complete machine-based
tasks faster than expected. Expertly maintained machinery might have resulted in less scrap and less idle
machine time than expected.

$576,000
Est. VMOH ?

Den. Level

72,000

00 X 1.20 X $8

$8

000 X 1.20 X $2

$576,000

b.
e.

WIP Control
628,800
157,200

c.

VMOH Applied
628,800 b.
628,800

c.

VMOH Spending Var.


7,640

f.

FMOH Applied
157,200 e.
157,200

FMOH Production-Vol. Var.

13,200 f.

Exercise 8-29: Flexible-budget Variances


Given:
Michael Roberts is a cost accountant and business analyst for Darby Design Company (DDC),
which manufactures expensive brass doorknobs. DDC uses two direct cost categories: DM and
DML. Roberts feels that MOH is most closely related to material usage. Therefore, DDC allocates
MOH to production based upon pounds of materials used.
At the beginning of 2014, DDC budgeted annual production of 410,000 doorknobs
and adopted the following standards for each doorknob:
34166.667
Units
Cost/Unit
Std. Cost
Direct materials (brass -- in pounds)
0.30
$9
$2.70
Direct manufacturing labor (in hours)
1.20
$16
$19.20
Manufacturing overhead
Variable
0.30
$4
$1.20
Fixed
0.30
$14
$4.20
Standard cost per doorknob
$27.30
Actual results for April 2014 were:
Production (doorknobs)
DM purchased (pounds)
DM used (pounds)
DML
VMOH
FMOH

32,000
12,900
9,000
29,600

$10

$129,000

21.00

$621,600
$64,900
$160,000

Required:
1. For the month of April, compute the following variances, indicating whether each is favorable
(F) or unfavorable (U).
a. DM Purchase Price Variance
b. DM Efficiency Variance
c. DML Price Variance
d. DML Efficiency Variance
e. VMOH Spending Variance
f. VMOH Efficiency Variance
g. FMOH Production-volume Variance
h. FMOH Spending Variance
DM

Actual Costs
Aqp X Ap

Aqp X Sp

12,900 X $10
$129,000

12,900 X $9
$116,100
($12,900)
Unfavorable
Purchase Price

410,000

Variance

34,166.67

a.

10,250

Actual Costs

9,600

Aqu X Ap

Aqu X Sp

SQA X SP

9,000 X $10
$90,000

9,000 X $9
$81,000

32,000 X .3 X $9
$86,400

(410,000/12)

($9,000)

$5,400

$5,850

Unfavorable

Favorable

Favorable

Usage Price

Efficiency

Sales-Volume

Variance

Variance

Variance

b.

(Cost portion)

($3,600)
($3,600)

$5,850

Unfavorable

Favorable

Flexible-budget

Sales-Volume

Variance

Variance
$2,250
$2,250
$2,250
Favorable
Static Budget Variance

DML

Actual Costs

$21.00

38,400

41,000

AXA

AX S

SQA X S

29,600 X $21.00
$621,600

29,600 X $16
$473,600

32,000 X 1.20 X $16


$614,400

(410,000/12)

($148,000)

$140,800

$41,600

Unfavorable

Favorable

Favorable
Sales-Volume

Rate

Efficiency

Variance

Variance

Variance

c.

d.

(Cost Portion)

($7,200)
($7,200)

$41,600

Favorable

Unfavorable

Flexible-budget

Sales-Volume

Variance

Variance
$34,400
$34,400
$34,400
Unfavorable
Static Budget Variance

VMOH

Actual Costs

$7.2111

4-way

9,000

9,600

9,600

AXA

AX S

SQA X S

9,000 X $7.2111
$64,900

9,000 X $4
$36,000

32,000 X .3 X $4
$38,400

32,000

($28,900)

$2,400

$0

Unfavorable

Favorable

Always Zero

Spending

Efficiency

Production-Volume

Variance

Variance

Variance

e.

($26,500)
($26,500)
Unfavorable
Flexible-budget
Variance

f.

($26,500)
($26,500)
Underapplied VMOH
($23,900)
($23,900)
($23,900)
($23,900)
Unfavorable
Static Budget Variance

FMOH
$17.7778

Actual Costs

10,450

9,600

AXA

BFMOH

BFMOH

32,000 X .3 X $14
10,250 X $14

9,000 X $17.7778
$160,000

4-way

9,600

$143,500

$143,500

($16,500)

$0

($9,100)

Unfavorable

Always Zero

Unfavorable

Spending

Efficiency

Production-Volume

Variance

Variance

Variance

h.

g.
($16,500)
($16,500)
Unfavorable
Flexible-budget
Variance
($25,600)
($25,600)
Overapplied FMOH
($16,500)
($16,500)
($16,500)
($16,500)
Unfavorable
Static Budget Variance

2. Can Roberts use any of the variances to help explain any of the other variances? Give
examples?
The direct materials price variance indicates that DDC paid more for brass than they had planned.
If this is because they purchased a higher quality of brass, it may explain why they used less brass
than expected (leading to a favorable material efficiency variance). In turn, since variable manufacturing
overhead is assigned based on pounds of materials used, this directly led to the favorable variable
overhead efficiency variance. The purchase of a better quality of brass may also explain why it took
less labor time to produce the doorknobs than expected (the favorable direct labor efficiency variance).
Finally, the unfavorable direct labor price variance could imply that the workers who were hired were
more experienced than expected, which could also be related to the positive direct material and direct
labor efficiency variances.

h is favorable

Budgeted
Annual Demand
Monthly demand (doorknobs)
Pounds of brass
Monthly Static Budget
BQA X BP

(410,000/12) X .3 X $9
$92,250

Static Budget
BQA X BP

(410,000/12) X 1.20 X $16

$656,000

Applied VMOH

10,250 Static Budget

SXS

BQA X BP

32,000 X .3 X $4
$38,400

(410,000/12) X .30 X $4
$41,000
$2,600

Unfavorable

roduction-Volume

Operating- Income Volume


Variance
$2,600
$2,600
Unfavorable

Sales-Volume
Variance

$2,600
Unfavorable
Operating- Income Volume

Applied FMOH

10,250

SQA X S

Static Budget

32,000 X .3 X $14
10,250 X $14
$134,400

(410,000/12) X .3 X $14
10,250 X $14
$143,500
$9,100

Unfavorable

roduction-Volume

Operating- Income Volume


Variance
$0
$0
Always Zero

Sales-Volume
Variance

had planned.
ed less brass
able manufacturing
able variable
ain why it took
iciency variance).
ere hired were
aterial and direct

$9,100
Favorable
Operating- Income Volume
Variance

Exercise 8-30
Given:
Chef Whiz manufactures premium food processors. The following is some manufacturing overhead
data for Kitchen Whiz for the year ended December 31, 2014:
Flexible
Budget
MOH

Actual

(For Achieved

Applied

Type

Costs

Output)

Amount

VMOH

$51,480

$79,950

$79,950

FMOH

$350,210

$343,980

$380,250
$460,200

Static budgeted number of output units:


Planned machine-hours required per processor manufactured
Actual number of machine hours used during 2012
The static-budgeted VMOH costs for 588 processors
Required:
Compute the following quantities:
1. Budgeted # of machine-hours planned.
Static-budgeted processors
Multiplied by budgeted machine hours per unit
Planned machine-hours
2. Budgeted FMOH costs per machine-hour.
Budgeted FMOH
Divided by planned machine-hours
Budgeted FMOH costs per machine-hour

588
3
1,170
$72,324

588
3
1,764

$343,980
1,764
$195.00

3. Budgeted VMOH costs/machine-hour


Static budgeted VMOH
Divided by planned machine-hours
Budgeted VMOH costs per machine-hour

$72,324
1,764
$41.00

4. Budgeted number of machine-hours allowed


for actual output produced
Applied VMOH
Divided by budgeted VMOH costs per machine-hour
Budgeted # of MHrs. allowed for actual production

$79,950
$41
1,950

5. Actual number of output units


Budgeted # of MHrs. allowed for actual production
Divided by the budgeted machine hours per unit

Actual number of output units


6. Actual number of machine-hours used per processor
Actual number of machine hours used during 2010 was
Divided by the actual number of output units
Actual number of machine-hours used per processor

1,950
3
650

1,170
650
1.80

Exercise 8-31 (Continuation of 8-30)


Required:
1. Prepare journal entries for variable and fixed MOH

VMOH

Actual Costs Incurred (1,170 MHrs.)

Flexible Budget (1,170 MHrs.)

Actual Input X Actual Price

Actual Input X Standard Price

650 X 1.80 X $44

650 X 1.80 X $41

1,170 X $44

1,170 X $41

$51,480

$47,970
$3,510
Unfavorable
Spending Variance

Actual Costs Incurred

Flexible Budget (1,170 MHrs.)

Actual Input X Actual Price

Actual Input X Standard Price

FMOH
$350,210

$343,980
$6,230
Unfavorable
Budget Variance

1 Variable Manufacturing Overhead Control


Accounts Payable Control and Other Accounts
To record actual variable mfg. overhead incurred.

51,480

2 Work-in-Process Control
Variable Manufacturing Overhead Applied
To record applied VMOH.

79,950

3 Variable Manufacturing Overhead Applied


Variable Manufacturing Overhead Spending Variance
Variable Manufacturing Overhead Efficiency Variance
Variable Manufacturing Overhead Control
To record variable overhead variances.

79,950
3,510

4 Fixed Manufacturing Overhead Control


Accounts Payable Control and Other Accounts
To record actual fixed mfg. overhead incurred.

350,210

5 Work-in-Process Control
Fixed Manufacturing Overhead Applied
To record applied FMOH.

380,250

6 Fixed Manufacturing Overhead Applied

380,250

Fixed Manufacturing Overhead Budget Variance


Fixed Manufacturing Overhead Production-Volume Variance
Fixed Manufacturing Overhead Control
To record fixed overhead variances.

6,230

2. Overhead variances are written off to COGS at the end of the


fiscal year. COGS is then entered in the income statement.
Show how COGS is adjusted through journal entries.
7 Variable Manufacturing Overhead Efficiency Variance
Fixed Manufacturing Overhead Production-Volume Variance
Fixed Manufacturing Overhead Budget Variance
Variable Manufacturing Overhead Spending Variance
Cost of Goods Sold
To close the mfg. overhead variances to COGS
(no proration)

JE 4
JE 6

FMOH Control
350,210
350,210

31,980
36,270

JE 1
JE 3

JE 5
JE 6

FMOH Applied
380,250
380,250
0

VMOH Control
51,480

0
VMOH Applied
JE 2
JE 3

79,950
0

72324

Budget (1,170 MHrs.)

1,950

put X Standard Price

Flexible Budget (1,950 MHrs.)

Applied Overhead (1,950 MHrs.)

Standard Quantity Allowed X Standard Price

Standard Quantity Allowed X Standard Price

650 X 3 X $41

650 X 3 X $41

1,950 X $41

1,950 X $41

0 X 1.80 X $41

$79,950

$79,950

($31,980)

$0

Favorable

Always Zero

Efficiency Variance

Production-Volume Variance

Budget (1,170 MHrs.)

Flexible Budget (1,950 MHrs.)

Applied Overhead (1,950 MHrs.)

put X Standard Price

Standard Quantity Allowed X Standard Price

Standard Quantity Allowed X Standard Price


650 X 3 X $195
1,950 X $195
$380,250

$343,980
$0

$380,250
($36,270)

Always Zero

Favorable

Efficiency Variance

Production-Volume Variance

Alternative ways to calculate PVV:


51,480

79,950

31,980
51,480

350,210

380,250

Units
Actual Production
Planned Production
Difference
Budgeted FMOH Rate
Production-Volume Variance

$585
$585

650
588
62
$585
$36,270

36,270
350,210

Check for JE#7

6,230
3,510
58,510

$401,690

Applied TMOH

460,200

Overapplied

VMOH Control
51,480

Actual TMOH

JE 3
JE 7

VMOH Spending Var.


3,510
3,510
0

VMOH Applied
79,950

JE 3
JE 7

VMOH Efficiency Var.


31,980
31,980
0

($58,510) Credit to COGS

JE 6
JE 7

FMOH Budget Variance


6,230
6,230
0

FMOH Volume Variance


JE 6
36,270
JE 7
36,270
0

verhead (1,950 MHrs.)

Static Budget (1,764 Mhrs.)

ty Allowed X Standard Price

Budgeted Quantity Allowed X Standard Price


588 X 3 X $41
1,764 X $41
$72,324
$7,626

$72,324

Unfavorable
Operating-Income Volume
Variance

verhead (1,950 MHrs.)

Static Budget (1,764 Mhrs.)

ty Allowed X Standard Price

Budgeted Quantity Allowed X Standard Price


588 X 3 X $195
1,764 X $195
$343,980
$343,980
$36,270
Unfavorable

Operating-Income Volume
Variance

Allowed
Mhrs.
1,950
1,764
186
$195
$36,270

$195

Exercise 8-37:
Activity-based costing, batch-level variance analysis
Given:
Rae Stevens Publishing Company specializes in printing specialty textbooks for a small
but profitable college market. Due to the high setup costs for each batch printed, Rae
holds the book requests until demand for a book is approximately 520. At that point Rae
will schedule the setup and production of the book. For rush orders, Rae will produce
smaller batches for an additional charge of $987 per setup.

2014 Data
Number of books produced
Average # of books per setup (Batch size)

Static-Budget
Amounts
197,600
520

Actual
Amounts
225,680
496

7.0

7.5

380.00

Budgeted setups

455.00 Actual setups

Hours to set up printers


Budgeted setup hrs

2,660.00

3,412.500 setup hours

Direct variable cost per setup-hour


Total fixed setup overhead costs
BFOH cost/setup-hour

$130
$53,200
$20.000

$70
$68,000
$19.9267 AFOH cost/setup-hour

Required:
1. What is the static budget number of setups?
Number of books expected to be produced
Expected average # of books per setup
Static budget number of setups

197,600
520
380

2. What is the flexible (adjusted) budget number of setups?


Number of books produced
Expected average # of books per setup
Adjusted budget number of setups (number of setups allowed)

225,680
520
434

3. What is the actual number of setups?


Number of books produced
Actual average # of books per setup
Actual number of setups

225,680
496
455

4. Assuming fixed setup overhead costs are allocated using set-up hours, what is the
predetermined fixed setup overhead allocation rate?
Budgeted fixed setup overhead costs
Static budget number of setups

$53,200
380
7.0

Budgeted hours to set up printers

Predetermined fixed setup overhead allocation rate

2,660
$20

5. Does Rae's charge of $987 cover the budgeted direct variable cost of an order?
Yes
VOH

$130
7.0
$910

Direct variable cost per setup-hour


Budgeted hours to set up printers

Budgeted variable costs per special setup

Does Rae's charge of $987 cover the budgeted total cost of an order?
No
Budgeted variable costs per special setup
BFOH cost/setup-hour
Budgeted hours to set up printers
Budgeted total cost of an order

$910
$20.000
7.0

$140
$1,050

The special setup has an estimated total overhead cost of $1,050. Rae's charge is only $987
for a special setup.
6. For direct variable setup costs, compute the efficiency and spending variances.
Given:
2009 Data
Number of books produced
Average # of books per setup (Batch size)
Budgeted setups
Budgeted setup hrs

Actual
Amounts
225,680
496

7.0

7.5

380.00

Hours to set up printers


Direct variable cost per setup-hour
Total fixed setup overhead costs
BFOH cost/setup-hour

Static-Budget
Amounts
197,600
520

455.00 Actual setups

2,660.00
$130
$53,200
$20.000

3,412.50 setup hours


$70
$68,000
$19.9267 AFOH cost/setup-hour

Variable direct costs


Actual Costs Incurred

Flexible Budget

Actual Input X Actual Price

Actual Input X Standard Price

(225,680/496) X 7.5 X $70


455 X 7.5 X $70
3,412.5 X $70
$238,875

(225,680/496) X 7.5 X $130


455 X 7.5 X $130
3,412.5 X $130
$443,625

($204,750)
Favorable
Spending Variance

Standard Quantity Allowed X

(225,680
434 X

$48,685
Unfavorable
Efficiency Variance

7. For fixed setup overhead costs, compute the spending and the production-volume variances.
Actual Costs Incurred

Flexible Budget

Actual Input X Actual Price

Actual Input Level (3,412.5 hours)

(225,680/496) X 7.5 X $19.9267


455 X 7.5 X $19.9267
3,412.5 X $19.9267
$68,000

FMOH

$68,000

$14,800
Unfavorable

Standard Quantity Allowed Le

$53,200
$0
Always Zero

Budget Variance

Efficiency Variance

The production-volume variance of $7,560 F might be better understood by looking at alternative ways to calculate
1.

P V V = is a measure of the amount of over/under costing resulting from over/under application of FMOH caused solely
by virtue of a change in the level of production from the originally budgeted production level.
PVV = (197,600 - 225,680)/520 X 7.0 X $20 = (28,080/520) X 7.0 X $20 = 54 X 7.0 X $20 = 378 X $20 = $7,560 Favorable
Therefore, the PVV is caused by the increase in production volume of 28,080 books which caused FOH to be
overapplied by $7,560. The 54 extra batches caused the standard hours allowed to increase by 378 hours
(54 X 7.0) and since FOH is applied on standard hours allowed, then FOH is overapplied by $7,560 (378 X $20).

2.

P V V = Applied FMOH - BFMOH = ($60,760 - $53,200) =

$7,560

3.

P V V = BFMOH rate per unit X (Actual Units Produced - Static Budget Units) =

Favorable

P V V =($53,200/197,600) X (225,680 - 197,600) = $.26923 X 28,080 =


$0.26923

28,080.0

P V V = $.26923 X 28,080 =
4.

$7,560

Favorable

P V V = Actual Production X [(FMOH Rate based on Static Budget Volume) - (FMOH Rate based on Flexible Budget Volume)]
P V V = 225,680 X [($53,200/197,600) - ($53,200/225,680)]

$0.26923

P V V = 225,680 X ($.26923 - $.23573)

$0.23573

P V V = 225,680 X $.03350 =

$7,560

Favorable

$0.03350

8. What qualitative factors should the publishing company consider before accepting or rejecting
a special offer?
Rejecting an order may have implications for future orders -- professors may be reluctant to order books
from this publisher again if orders are rejected.
Rae should consider past history with the customer and consider potential for future business
with the special order customer.
If the book is relatively new, Rae might consider running a full batch and holding the extra books
for future sales to other potential customers. Note: inventory carrying costs and obsolesce risk should
be considered before producing for inventory.
If the special order comes at heavy volume times, Rae should look at the opportunity cost of
filling the order. Will accepting the order interfere with or delay the printing of regular customers' orders?

Actual setups
setup hours

Actual setups
setup hours

Flexible Budget

Traced & Applied Variable Costs

Standard Quantity Allowed X Standard Price

Standard Quantity Allowed X Standard Price

(225,680/520) X 7.0 X $130


434 X 7.0 X $130
3,038 X $130
$394,940

(225,680/520) X 7.0 X $130


434 X 7.0 X $130
3,038 X $130
$394,940

$0
Always Zero
Production-Volume Variance

$49,140
Unfavorable
Operating-Income Volume Variance
(cost portion)

Flexible Budget

Applied Overhead

Standard Quantity Allowed Level (3,038 hours)

Standard Quantity Allowed X Standard Price

$53,200

(225,680/520) X 7.0 X $20


434 X 7.0 X $20
3,038 X $20
$60,760
($7,560)
Favorable

(197,600
380 X

(197,600

$7,560
Unfavorable

native ways to calculate it:

MOH caused solely

7,560 Favorable

exible Budget Volume)]

Production-Volume Variance
(cost portion)

Operating-Income Volume Variance


(cost portion)

Static Budget
(2,660 hours)

(197,600/520) X 7.0 X $130


380 X 7.0 X $130
2,660 X $130
$345,800

Static Budget
(2,660 hours)

(197,600/520) X 7.0 X $20


380 X 7.0 X $20
2,660 X $20
$53,200

Exercise 8-26:
Production-Volume Variance and Sales -Volume Variance
Given:
Marissa Designs, Inc., makes makes jewelry in the shape of geometric patterns. Each piece is
handmade and takes an average of 1.5 hours to produce because of the intricate design and
scrollwork. Marissa uses direct labor hours to allocate the overhead cost to production.
Fixed overhead costs, including rent, depreciation, supervisory salaries and other production
expenses, are budgeted at $10,800 per month. These costs are incurred for a facility large
enough to produce 1,200 pieces of jewelry a month (capacity).
During the month of February, Marissa produced 720 pieces of jewelry and actual fixed costs
were $11,400.
Required:
1. Calculate the fixed overhead spending variance and indicate if it is favorable (F) or unfavorable (U).
2. If Marissa used DLHs available at capacity to calculate the budgeted fixed overhead rate, what is the
production-volume variance? Indicate whether it is favorable or unfavorable.
Actual Costs

BFMOH

BFMOH

Applied FMOH

AXA

for

for

SQA X S

Actual (?)

Actual (?)

1,080

1,080

Hours

Hours

Hours

Hours

720 X ? X $?

720 X 1.5 X $6

720 X ? X $?

1,080 X $6

$11,400

$10,800

$10,800

1,200

$6,480

$600

$0

$4,320

($4,320)

FMOH

Unfavorable

Always Zero

Unfavorable

Favorable

4-way

Spending

Efficiency

Production-Volume

Operating-Income Volume

Variance

Variance

Variance

Variance

(Q2)

(Cost Portion)

(Q1)
$600

$0

$600

$0

Unfavorable

Always Zero

Flexible-budget

Sales-Volume

Variance

Variance
(Cost Portion)
$4,920

($4,320)

$4,920

Favorable

Underapplied FMOH

Operating-Income Volume
Variance
$600
$600
$600
$600

Unfavorable
Static-Budget
Variance

Alternative calculation of production-volume variance:

(Cost Portion)

Std. quantity allowed for actual level of production


Denominator hours used to calculate FMOH rate
Difference: SQA less than static budgeted amount
FMOH cost rate (per standard machine-hour)
Unfavorable production-volume variance
or
Actual units produced
Budgeted units of production
Ineffectiveness
FMOH rate per unit ($6 X 1.5)
Unfavorable production-volume variance

1,080
1,800
(720)
$6
$4,320
720
1,200
(480)
$9
$4,320

720 X 1.5
1,200 X 1.5

1080
1800

$6 X 1.5

3. An unfavorable production-volume variance is a measure of the under-allocation of fixed overhead


cost caused by production levels at less than capacity. It therefore could be interpreted as the
economic cost of unused capacity. Why would Marissa be willing to incur this cost? Your answer
should separately consider the following two unrelated factors:
a. Demand could vary from month to month while available capacity remains constant.
b. Marissa would not want to produce at capacity unless it could sell all the units produced. What
does Marissa need to do to raise demand and what effect would this have on profit?
An unfavorable production-volume variance measures the cost of unused capacity. Production at capacity
would result in a P-V variance of -0- since the fixed overhead rate is based upon expected hours at capacity
production.
However, the existence of an unfavorable P-V variance does not necessarily imply that management is doing
a poor job or incurring unnecessary costs.
Regarding "a." above: For most products, demand varies from month to month while commitment to the
factors that determine capacity, e.g. size of workshop or supervisory staff, tends to remain relatively
constant. If a company wants to meet demand in a high demand months, it will have excess capacity in low
demand months. In addition, forecasts of future demand contain uncertainty due to unknown future factors.
Having some excess capacity would allow a company to handle normal (non-peak) demand as well as
provide some slack to deal with unpredictable demand surges.
Regarding "b." above: Basic economics provides a demand curve that shows a tradeoff between price
charged and quantity demanded. Potentially, Dawn could have a lower net revenue if they produce at
capacity and sell at a lower price than if they sell at a higher price at some level below capacity.

In addition, the unfavorable P-V variance may not represent a feasible cost savings associated with lower
capacity. Even if Dawn could shift to lower fixed costs by lowering capacity, the fixed cost may behave as
a step function. If so, fixed costs would decrease in fixed amounts associated with a range of production
capacity, not a specific production volume. The P-V variance would only accurately identify potential cost
savings if the fixed cost function is continuous, not discrete.
4. Marissa's budgeted variable cost per unit is $25 and it expects to sell her jewelry for $55 a piece.
Compute the total sales-volume variance and reconcile it with the production-volume variance
calculated in requirement #2. What does each concept measure?

Acctg. Records
Flexible

Applied VMOH

Budget

Applied FMOH
SQA X S

Actual Costs

ALHs ??

SQA X S

AXA

AX S

720 units

Sales

$0

$39,600

$26,400

18,000

$0

18,000

($12,000)

$21,600

$0

$21,600

$14,400

10,800

$4,320

6,480

($4,320)

$10,800

$4,320

$15,120

$10,080

Var. Costs
C/M
Fixed Costs

11,400

Operating Income

$600

10,800

Spending

720 units

$39,600

(1)

$4,320

(2)

$4,320

$10,080

Unfavorable-reduced OI

Unfavorable-reduced OI

Production-Volume

Operating-Income Volume

Variance

Variance

U - underapplied FMOH
$4,920

(Total)

(Total)
$14,400
$14,400
$14,400
$14,400

Unfavorable-reduced OI
Sales-Volume Variance
(Total)
The total sales-volume variance represents the difference between the static-budget OI (3) and the flexible-budget OI (1)
The total sales-volume variance captures the fact that when Dawn sells 720 units instead of the static budgeted 1,200 units
only the revenue and the variable costs are affected. Fixed costs remain unchanged.
Therefore:
Total Sales Volume Variance = Budgeted CM X (Actual Units Sold - Static Budget Units)
S V V = ($55-$25) X (720 - 1,200) = $30 X (- 480) =

$14,400

Unfavorable

S V V = is a measure of the change in TCM resulting solely by virtue of a change in the level of sales. All costs and
prices are held constant at budgeted values.
(1) The total production-volume variance captures only the portion of the budgeted fixed overhead expected to be
unabsorbed because of the 480-unit shortfall. It represents the difference between the flexible-budget and the
operating income based on the budgeted profit per unit,
$10,800 Same as above: (1)

Flexible budget operating income


Calculation of budgeted profit per unit
consistent with the static budget
Budgeted SP

$55

Budgeted unit VC

$25

Budgeted unit FC

34

Budgeted unit profit

$21

Actual volume

720

OI based on budgeted profit per unit


Unfavorable Product-Volume Variance

$15,120 Same as above: (2)


$4,320 (Less production)

(2) P V V = is a measure of the amount of over/under costing resulting from over/under application of FMOH caused

solely by virtue of a change in the level of production from the originally budgeted production level.
P V V = BFMOH - Applied FMOH = $10,800 - ($9 x 720) = $10,800 - $6,480 =

$4,320 underapplied FMOH

(3) P V V = FMOH rate per unit X (Actual Units Produced - Static Budget Units)
P V V = $9 X (720 - 1,200)
P V V = $9 X (-480) =

$4,320

Unfavorable (less production)

(4) P V V = Actual Production X [(FMOH Rate based on Static Budget Volume) - (FMOH Rate based on Flexible Budget Volume)]
P V V = 720 X [($10,800/1,200) - ($10,800/720)]
P V V = 720 X [($9) - ($15)]
P V V = 720 X [-$6] =

$4,320

Unfavorable

The total operating-income volume variance represents the difference between the operating
income based on the budgeted profit per unit (2) and the static-budget operating income (3).

$10,080

Operating-income Volume Variance = S V V - P V V = (-$14,400) - (-$4,320) =

$10,080

Applied Column

Summary

Oper. Income
Adjusted

Based on

Flexible

Budgeted

Static

Budget

Profit/Unit

Budget

Sales/Production Level

720

720

1,200

Operating Income

$10,800

$15,120
$4,320

$25,200
$10,080

Unfavorable

Unfavorable

Production-Volume

Operating-Income Volume

Variance

Variance
$14,400
Unfavorable
Sales-Volume
Variance

vorable (U).
e, what is the

Static
Budget
1,800
Hours
1,200 X 1.5 X $6
1,800 X $6
$10,800

ating-Income Volume
(Cost Portion)

ating-Income Volume
(Cost Portion)

1800

d overhead

uced. What

n at capacity
urs at capacity

ement is doing

mmitment to the

ss capacity in low
wn future factors.
d as well as

between price

Static
Budget
1,200 Units
$66,000

Unfav. -- lost sales

30,000

Fav. -- saved costs

$36,000
10,800
$25,200

Unfav. -- lost CM
Fav. -- saved costs (?)
Unfav. -- lost OI

(3)

avorable-reduced OI

ating-Income Volume

$14,400

le-budget OI (1).

dgeted 1,200 units


$14,400

480

(less production)

le Budget Volume)]

$10,080

unfavorable.

Actual Costs

Flex. Budget

AXA

AX S

DM

DM Price Variance

DM Usage Variance
DM Flexible Budget Variance
DM Static Budget Variance

Actual Costs

Flex. Budget

AXA

AX S

DL

DML Rate Variance

DML Efficiency Variance


DML Flexible Budget Variance
DML Static Budget Variance

Actual Costs

Flex. Budget

AXA

AX S

VMOH

VMOH Spending

VMOH Efficiency Variance

VMOH Flexible Budget Variance


4-Way
VMOH Flexible Budget Variance
Under/Over Applied VMOH

VMOH Static Budget Varia

FMOH
4-Way

Actual Costs

Flex. Budget

AXA

AX S

FMOH Spending or budget

Always Zero
FMOH Efficiency Variance

FMOH Flexible Budget Variance


FMOH Flexible Budget Variance
Under/Over Applied FMOH

FMOH Static Budget Varia

Actual Costs

Flex. Budget

AXA

AX S

TMOH
3-Way

TMOH Spending or budget

TMOH Efficiency Variance

TMOH Flexible Budget Variance


TMOH Flexible Budget Variance
Under/Over Applied TMOH

TMOH Static Budget Varia


Actual Costs

Flex. Budget

AXA

AX S

TMOH
2-Way

TMOH Spending or Budget

TMOH Efficiency Variance

TMOH Flexible Budget Variance


TMOH Flexible Budget Variance
Under/Over Applied TMOH

TMOH Static Budget Varia

Actual Costs

Flex. Budget

AXA

AX S

TMOH
1-Way

TMOH Spending or budget

TMOH Efficiency Variance

TMOH Flexible Budget Variance


TMOH Flexible Budget Variance
Under/Over Applied TMOH

TMOH Static Budget Varia

VMOH

Actual Costs

Adjusted Budget

Actual Market Size

Actual Market Size

Actual Market Share

Actual Market Share

Actual input ratio

Actual input ratio

AVMOH rate/ input unit

BVMOH rate/ input unit

VMOH Spending

VMOH Efficiency Variance

VMOH Spending

VMOH Efficiency Variance

VMOH Flexible Budget Variance


VMOH Flexible Budget Variance
Under/Over Applied VMOH

VMOH Static Budget Varia

FMOH

Actual Costs

Adjusted Budget

Actual Market Size

Actual Market Size

Actual Market Share

Actual Market Share

Actual input ratio

Actual input ratio

AFMOH rate/ input unit

BFMOH rate/ input unit

Always Zero
FMOH Efficiency Variance
Always Zero
FMOH Efficiency Variance

FMOH Spending or Budget


FMOH Spending or Budget

FMOH Flexible Budget Variance


FMOH Flexible Budget Variance
Under/Over Applied FMOH

FMOH Static Budget Varia

DM & DL

Actual Costs

Adjusted Budget

Adjusted Budget

Actual Market Size

Actual Market Size

Actual Market Size

Actual Market Share

Actual Market Share

Actual Market Share

Actual input ratio

Actual input ratio

Actual input ratio

Actual Mix

Actual Mix

Budgeted Mix

Actual Cost

Budgeted Cost

Budgeted Cost

Price (DM) or Rate (DL) Variance


Price (DM) or Rate (DL) Variance

Mix Variance

Yield Variance

Efficiency Variance

Flexible Budget Variance

Static Budget Variance

Flex. Budget

Static Budget

SQA X S

BQA X BP

e Variance

DM Sales-Volume Variance
DM Sales-Volume Variance

DM Static Budget Variance

Flex. Budget

Static Budget

SQA X S

BQA X BP

ncy Variance

DML Sales-Volume Variance


DML Sales-Volume Variance

DML Static Budget Variance

Flex. Budget

Applied VMOH

Static Budget

SQA X S

SQA X S

BQA X BP

ficiency Variance

Always Zero
VMOH Production-Volume Variance

VMOH Operating-Income Vol. Variance

VMOH Production-Volume Variance

VMOH Operating-Income Vol. Variance

VMOH Sales-Volume Variance

Applied VMOH

VMOH Operating-Income Vol. Variance

VMOH Static Budget Variance

iciency Variance

Applied FMOH

Flex. Budget

Applied FMOH

Static Budget

SQA X S

SQA X S

BQA X BP

FMOH Production-Volume Variance

FMOH Operating-Income Vol. Variance

FMOH Production-Volume Variance


FMOH Operating-Income Vol. Variance
Always Zero
FMOH Sales-Volume Variance
FMOH Operating-Income Vol. Variance

FMOH Static Budget Variance

Flex. Budget

Applied TMOH

Static Budget

SQA X S

SQA X S

BQA X BP

ency Variance

TMOH Production-Volume Variance

TMOH Operating-Income Vol. Variance

TMOH Production-Volume Variance

TMOH Operating-Income Vol. Variance

TMOH Sales-Volume Variance

Applied TMOH

TMOH Operating-Income Vol. Variance

TMOH Static Budget Variance


Flex. Budget

Applied TMOH

Static Budget

SQA X S

SQA X S

BQA X BP

ency Variance

TMOH Production-Volume Variance

TMOH Operating-Income Vol. Variance

TMOH Production-Volume Variance

TMOH Operating-Income Vol. Variance

TMOH Sales-Volume Variance

Applied TMOH

TMOH Operating-Income Vol. Variance

TMOH Static Budget Variance

ency Variance

Flex. Budget

Applied TMOH

Static Budget

SQA X S

SQA X S

BQA X BP

TMOH Production-Volume Variance

TMOH Operating-Income Vol. Variance

TMOH Production-Volume Variance

TMOH Operating-Income Vol. Variance

TMOH Sales-Volume Variance

Applied TMOH

TMOH Operating-Income Vol. Variance

TMOH Static Budget Variance

Adjusted Budget

Assigned (Applied)

Adjusted Budget

Static Budget

Actual Market Size

Actual Market Size

Actual Market Size

Budgeted Market Size

Actual Market Share

Actual Market Share

Budgeted Mkt. Share

Budgeted input ratio

Budgeted input ratio

Budgeted input ratio

Budgeted Mkt. Share


Budgeted input ratio

BVMOH rate/ input unit

BVMOH rate/ input unit

BVMOH rate/ input unit

BVMOH rate/input unit

ficiency Variance

Always Zero
VMOH Production-Volume Variance

Market-share Variance

ficiency Variance

VMOH Production-Volume Variance

VMOH Operating-Income Vol. Variance

VMOH Production-Volume Variance

VMOH Operating-Income Vol. Variance

Market-size Variance

VMOH Sales-Volume Variance

Applied VMOH

VMOH Operating-Income Vol. Variance

VMOH Static Budget Variance

Adjusted Budget

Assigned (Applied)

Adjusted Budget

Static Budget

Actual Market Size

Actual Market Size

Actual Market Size

Budgeted Market Size


Budgeted Mkt. Share

Actual Market Share

Actual Market Share

Budgeted Mkt. Share

Budgeted input ratio

Budgeted input ratio

Budgeted input ratio

Budgeted input ratio

BFMOH rate/ input unit

BFMOH rate/ input unit

BFMOH rate/ input unit

BFMOH rate/input unit

iciency Variance

FMOH Production-Volume Variance

Market-share Variance

iciency Variance

FMOH Production-Volume Variance

FMOH Operating-Income Vol. Variance

Market-size Variance

FMOH Production-Volume Variance


FMOH Operating-Income Vol. Variance
Always Zero
FMOH Sales-Volume Variance

Applied FMOH

FMOH Operating-Income Vol. Variance

FMOH Static Budget Variance

Adjusted Budget

Assigned (Traced)

Adjusted Budget

Static Budget

Actual Market Size

Actual Market Size

Actual Market Size

Budgeted Market Size

Actual Market Share

Actual Market Share

Budgeted Mkt. Share

Budgeted Mkt. Share

Budgeted input ratio

Budgeted input ratio

Budgeted input ratio

Budgeted input ratio

Budgeted Mix

Budgeted Mix

Budgeted Mix

Budgeted Mix

Budgeted Cost

Budgeted Cost

Budgeted Cost

Budgeted Cost

Always Zero

Yield Variance

cy Variance

Production-Volume Variance

Market-share Variance

Market-size Variance

Always Zero
Production-Volume Variance

Operating-Income Vol. Variance

Sales-Volume Variance
Static Budget Variance

Static Budget
BQA X BP

Static Budget
BQA X BP

Static Budget
BQA X BP

Static Budget
BQA X BP

Static Budget
BQA X BP

Static Budget
BQA X BP

Static Budget
BQA X BP

Static Budget
Budgeted Market Size

size

Budgeted Mkt. Share

share

Budgeted input ratio

efficiency

BVMOH rate/input unit

price

Static Budget
Budgeted Market Size

size

Budgeted Mkt. Share

share

Budgeted input ratio

efficiency

BFMOH rate/input unit

price

Static Budget
Budgeted Market Size

size

Budgeted Mkt. Share

share

Budgeted input ratio

yield

Budgeted Mix

mix

Budgeted Cost

price

Exercise 8-35
Given:
Morano Company prepared its budgeted production and sales at its maximum capacity of
20,000 units for 2006. Other data for 2006 follows:
Budgeted Sales and Production
Actual Sales and Production
Beginning Inventories
Ending Inventories
Budgeted FMOH
Budgeted selling price
Budgeted variable cost per unit

20,000 (capacity)
18,000
0
0
$500,000
$100
$40

Required:
1. Calculate the static-budget operating income (A), the flexible-budget operating income (B), and the
operating income based on the budgeted profit per unit (C).
(B)
(C)
Flexible
Operating
Budget
Profit Based

Volume (in units sold)


Budgeted selling price
Budgeted variable cost per unit
Budgeted CM/unit
Total Contribution
Budgeted FOH
OI based on the actual volume & budgeted volume
Budgeted profit per unit
Operating income based on budgeted profit per unit

$100
40
$60

Based on
Actual Sales

on Budgeted
Profit/Unit

18,000

18,000

60
$1,080,000
500,000
$580,000
35
$630,000

Alternative calculation of budgeted profit per unit:


Budgeted selling price
Budgeted FMOH
Budgeted Sales and Production (capacity)
Budgeted FMOH per unit of capacity
Budgeted variable cost per unit
Budgeted total cost per unit of capacity
Budgeted profit per unit

$100
$500,000
20,000
$25
40
65
$35

2. Compute the sales-volume variance, the production-volume, and the operatingincome volume variance. What do each of these variances measure?

Sales-Volume Variance
Operating Income

18,000
Flexible
Budget
$580,000

20,000
Static
Budget
$700,000

Difference
($120,000)
Unfavorable

(Oper. Income)

Sales Volume Variance = Budgeted CM X (Actual Units Sold - Static Budget Units)
S V V = $60 X (18,000 - 20,000)
S V V = $60 X (-2,000) =
SVV=
($120,000) U (less sales)
S V V = is a measure of the change in TCM resulting solely by virtue of a
change in the level of sales. (All costs and prices are held constant
at budgeted values).
Production-Volume Variance
Fixed overhead

Operating Income

Applied
FOH
$450,000
$450,000

Static
Budget
$500,000

Oper. Income

Oper. Income

18,000
Flexible
Budget
$580,000

Difference
($50,000)

(Cost)

Unfavorable

Based on
Budgeted
Profit/Unit

$630,000

Difference
($50,000)

(Oper. Income)

Unfavorable

Production-Volume Variance = FMOH rate X (Actual Units Produced - Static Budget Units)
FMOH Application rate = $500,000/20,000 = $25
P V V = $25 X (18,000 - 20,000)
P V V = $25 X (-2,000) =
PVV=
($50,000) Unfavorable (less production)
P V V = Actual Production X [(FMOH Rate based on Static Budget Volume) - (FMOH Rate based on Flexible Budget Volume)]

P V V = 18,000 X [($500,000/20,000) - ($500,000/18,000)]


P V V = 18,000 X [($25) - ($27.77777777778)]
P V V = 18,000 X [-$2.77777777778]
PVV=
($50,000) Unfavorable (less production)
P V V = is a measure of the amount of over/under costing resulting from
over/under application of FMOH caused solely by virtue of a change
in the level of production from the originally budgeted production level.
Oper. Income
Based on

Operating-income Vol. Variance

Budgeted
Profit/Unit

$630,000

Static
Budget
$700,000

Difference
($70,000)
Unfavorable

Operating-income Volume Variance = S V V - P V V


O V V = (-$120,000) - (-$50,000) =
OVV=
($70,000) Unfavorable

Oper. Income

Sales/Production Level
Operating Income

Adjusted
Flexible
Budget
18,000
$580,000

Based on
Budgeted
Profit/Unit

18,000
$630,000

($50,000)
Unfavorable
Production-Volume
Variance

Static
Budget
20,000
$700,000

($70,000)
Unfavorable
Operating-Income Volume
Variance

($120,000)
Unfavorable
Sales-Volume
Variance

ncome (B), and the


(A)
Static
Budget
Based on
Capacity

20,000

60
$1,200,000
500,000
$700,000

lexible Budget Volume)]

oduction level.

Exercise 8-28
Given:
The Monthly Herald budgets to produce 300,000 copies of its monthly newspaper (the output unit) for August 2008. It is budgeted to have
50 print pages per paper. Actual production was 320,000 copies with 17,280,000 print pages run. Each paper was only 50 print pages, but
quality problems with paper led to many pages being unusable.
Variable costs are direct materials, direct labor, and variable indirect costs. Variable and fixed indirect costs are allocated to each copy on
the bases of good print pages. The driver for all variable costs is the number of pages.
Data pertaining to August 2008:
Production Copies
Pages per copy
Print pages run
Direct materials
DM cost per page
Pages produced per DL hour
Direct labor costs
Direct labor hours
Direct labor costs per hour
Variable indirect costs
VOH rate/print page
Fixed indirect costs
FOH rate/print page

Static
Budget
300,000
50
15,000,000
$180,000
$0.012
10,000
$45,000
1,500
$30
$60,000
$0.0040
$90,000
$0.0060

Actual
320,000
50
17,280,000
$224,640
$0.013
10,000 (added data)
$50,112 (added data)
1,728
$29
$63,936
$0.0037
$97,000
$0.0056

Required:
1. Prepare a comprehensive set of variances for the two direct-cost items and the two indirect-cost items for The Monthly Herald. (Direct
materials price and usage variances, direct-labor rate and efficiency variances, variable overhead spending and efficiency variances,
and fixed budget and production-volume variances. Use the post method. Show how you got all of your post values.
16,000,000

Actual Costs Incurred

Flexible Budget

Flexible Budget

Static Budget

Actual Input X Actual Price

Actual Input X Standard Price

Standard Quantity Allowed X Standard Price

Standard Quantity Allowed X Standard Price

17,280,000 X $.013

17,280,000 X $.012

(320,000 X 50) X $.012


16,000,000 X $.012
$192,000

(300,000 X 50) X $.012


15,000,000 X $.012
$180,000

DM
$224,640

$207,360
$17,280
Unfavorable
Price Variance

$15,360
Unfavorable
Usage Variance
1,600

$12,000
Unfavorable
Sales Volume Variance
1,500

Actual Costs Incurred

Flexible Budget

Actual Input X Actual Price

Actual Input X Standard Price

Standard Quantity Allowed X Standard Price

Flexible Budget

1,728 X $29

1,728 X $30

(320,000 X 50)/10,000 X $30


1,600 X $30
$48,000

DL
$50,112

$51,840
($1,728)
Favorable
Rate Variance

$3,840
Unfavorable
Efficiency Variance
16,000,000

Static Budget
Standard Quantity Allowed X Standard Price

(300,000 X 50)/10,000
1,500 X $30
$45,000

$3,000
Unfavorable
Sales Volume Variance

Actual Costs Incurred

Flexible Budget

Flexible Budget

Applied Overhead

Actual Input X Actual Price

Actual Input X Standard Price

Standard Quantity Allowed X Standard Price

Standard Quantity Allowed X Standard Price

17,280,000 X $.0037

17,280,000 X $.0040

(320,000 X 50) X $.0040


16,000,000 X $.0040
$64,000

(320,000 X 50) X $.0040


16,000,000 X $.0040
$64,000

VMOH
$63,936

$69,120
($5,184)
Favorable
Spending Variance

$5,120
Unfavorable
Efficiency Variance

$0
Always Zero
Production-Volume Variance

Actual Costs Incurred

Flexible Budget

Flexible Budget

Applied Overhead

Actual Input X Actual Price

Actual Input X Standard Price

Standard Quantity Allowed X Standard Price

Standard Quantity Allowed X Standard Price

$90,000

(320,000 X 50) X $.0060


16,000,000 X $.0060
$96,000

FMOH
$97,000

$90,000
$7,000
Unfavorable
Budget Variance

Summary of Variances:
Direct Materials
Price
Usage
Direct Labor
Rate
Efficiency
Variable Mfg. Overhead
Spending
Efficiency
Fixed Mfg. Overhead
Budget
Production-Volume

$17,280 U
$15,360 U
($1,728) F
$3,840 U
($5,184) F
$5,120 U
$7,000 U
($6,000) F

2. Explain the cause of the unfavorable variable overhead efficiency variance.


The VMOH efficiency variance results from using 1,280,000 extra pages than allowed.
Note the extra use of direct materials causes the VMOH efficiency variance to be unfavorable.
This result is because the allocation base is good print pages.

$0
Always Zero
Efficiency Variance

($6,000)
Favorable
Production-Volume Variance

uantity Allowed X Standard Price

00,000 X 50) X $.012


15,000,000 X $.012

uantity Allowed X Standard Price

000 X 50)/10,000 X $30

Applied Overhead

Static Budget

uantity Allowed X Standard Price

0,000 X 50) X $.0040


6,000,000 X $.0040

Budgeted Quantity Allowed X Budgeted Price

(300,000 X 50) X $.0040


15,000,000 X $.0040
$60,000

$4,000
Unfavorable
Operating-Income Variance

Applied Overhead

Static Budget

uantity Allowed X Standard Price

Budgeted Quantity Allowed X Budgeted Price

0,000 X 50) X $.0060


6,000,000 X $.0060
$90,000
$6,000
Unfavorable
Operating-Income Variance

Exercise 8-37
Given:
Asma Surgical Instruments, Inc., makes a special line of forceps, SFA, in batches.
Asma randomly selects forceps from each SFA batch for quality-testing purposes.
Quality testing costs are batch-level costs.
A separate quality-testing section is responsible for SFA quality testing.
Quality testing costs consist of some variable and some fixed costs in relation to
quality-testing hours.
2007 Data
Units of SFA produced and sold
Batch size (number of units/batch)
Testing-hours per batch
VOH cost per testing-hour
Total fixed testing overhead costs
FOH cost per testing-hour

Static-Budget
Amounts
21,000
500
5.5
$40
$28,875
$125

Actual
Amounts
22,000
550
5.4
$42
$27,216
$126

40
216
$126

Required:
1. For variable testing overhead costs, compute the efficiency and spending variances.
Actual Costs Incurred

Flexible Budget

Flexible Budget

Actual Input X Actual Price

Actual Input X Standard Price

Standard Quantity Allowed X Standard Price

(22,000/550) X 5.4 X $42


40 X 5.4 X $42
216 X $42
$9,072
VMOH
$432
Unfavorable
Spending Variance

(22,000/550) X 5.4 X $40


40 X 5.4 X $40
216 X $40
$8,640

(22,000/500) X 5.5 X
44 X 5.5 X $40
242 X $40
$9,680
($1,040)
Favorable
Efficiency Variance

The unfavorable spending variance is due to the actual VOH cost per testing-hour increasing from the budgeted
hour.

The favorable efficiency variance is due to the actual output of 22,000 units (1) requiring fewer batches, 40
batch taking less time, 5.4 hours, than the budgeted time of 5.5 hours. Thus, 216 testing hours were used when 242 stand
2. For fixed testing overhead costs, compute the spending and the production-volume variances.
Actual Costs Incurred

Flexible Budget

Flexible Budget

Actual Input X Actual Price

Actual Input Level (216 hours)

Standard Quantity Allowed Level (242 hours)

(22,000/550) X 5.4 X $126


40 X 5.4 X $126
FMOH
216 X $126
$27,216
($1,659)
Favorable
Budget Variance

$28,875

$28,875
$0
Always Zero
Efficiency Variance

The fixed testing overhead cost budget variance is $1,659 F because the amount of actual costs ($27,216) was lower tha

The production-volume variance of $1,375 F can be understood by looking at an alternative way to calculate it:
PVV =

(22,000 - 21,000)/500 X 5.5 X $125 = 1,000/500 X5.5 X $125 = 2 X 5.5 X $125 = 11 X $125 = $1,
$1,375

Therefore, the PVV is caused by the increase in production volume of 1,000 units which caused FOH to be overa
The 2 extra batches caused the standard hours allowed to increase by 11 hours (2 X 5.5) and since FOH is appli
hours allowed, then FOH is overapplied by $1,375 (11 X $125)

Flexible Budget

Applied Overhead

ntity Allowed X Standard Price

00/500) X 5.5 X $40


44 X 5.5 X $40

Static Budget

Standard Quantity Allowed X Standard Price

(231 hours)

(22,000/500) X 5.5 X $40


44 X 5.5 X $40
242 X $40
$9,680

$0
Always Zero
Production-Volume Variance

(21,000/500) X 5.5 X
42 X 5.5 X $40
231 X $40
$9,240

$440
Unfavorable
Operating-Income Volume Variance
(cost portion)

rom the budgeted $40 per hour to the actual rate of $42 per

batches, 40, than the budgeted amount of 44 and (2) each


were used when 242 standard testing hours were allowed.

Flexible Budget

Applied Overhead

tity Allowed Level (242 hours)

Static Budget

Standard Quantity Allowed X Standard Price

(231 hours)

(22,000/500) X 5.5 X $125


44 X 5.5 X $125
242 X $125
$30,250

(21,000/500) X 5.5 X $125


42 X 5.5 X $125
231 X $125
$28,875

($1,375)
Favorable
Production-Volume Variance

sts ($27,216) was lower than the budgeted amount ($28,875).

$1,375
Unfavorable
Operating-Income Volume Variance
(cost portion)

way to calculate it:


X $125 = 11 X $125 = $1,375

ch caused FOH to be overapplied by $1,375.


5.5) and since FOH is applied based on standard

0/500) X 5.5 X $40


2 X 5.5 X $40

0/500) X 5.5 X $125


2 X 5.5 X $125

Examination Question Covering Chapter 7 & 8


Given:
David James is a cost accountant and business analyst for Apple & Apple Company (AAC). AAC manufactures expensive glass knick-knack
its costs as follows: two direct cost categories -- direct material (DM) and direct manufacturing labor (DML) and one indirect cost category -overhead (MOH). David feels that MOH is most closely related to glass usage and allocates manufacturing overhead (MOH) to production b
glass usage. 2009 production was set at 12,000 units per month or 124,000 for the year. All units produced are expected to be immediately
price of $200.
The following production standards have been established for each knick-knack expected to be produced in 2009:

Budgeted amounts for January, 2009 were:


Production & Sales (knick-knacks)

Direct materials (glass -- in pounds)


Direct manufacturing labor (in hours)
Manufacturing overhead
Variable
Fixed
Standard cost per knick-knack
Contribution margin
Actual results were:
Production & Sales (knick-knacks)

DM purchased (pounds)
DM used (pounds)
DML
VMOH

Units

Cost/Unit

12,000

$200.00

Input Units Cost/Input Unit


1.50
$15
2.00
$30
1.50
1.50

Units

SP/Unit

$6
$10

SP/Unit

Std. Cost
$22.50
$60.00
$9.00
$15.00
$106.50
$108.50
Sales

12,500

$195.00

$2,437,500.00

Units
20,000
17,880
27,500

Cost/Unit
$14.75

Actual Cost
$295,000.00

$31.00

$852,500.00
$109,962.00

FMOH
Total costs incurred

$178,000.00
$1,435,462.00

Required: For the month of January, 2009, compute the following cost variances, indicating whether each is favorable (F) or unfavo
Use the post method. Detail your calculations using the diagrams below and the reference numbers below.
a. DM Purchase Price Variance
b. DM Usage Price Variance
c. DM Efficiency Variance
d. DM Sales-Volume Variance
e. DM Flexible-budget Variance
f. DM Static Budget Variance
g. DML Rate Variance
h. DML Efficiency Variance
i. DML Sales-Volume Variance
j. DML Flexible-budget Variance
k. DML Static-budget Variance
l. VMOH Spending Variance
m. VMOH Efficiency Variance
n. VMOH Operating-Income Variance
o. VMOH Flexible-budget Variance
p. VMOH Sales-Volume Variance
q. VMOH Under/Over Applied Amount
r. VMOH Static-budget Variance
s. FMOH Spending Variance
t. FMOH Production-volume Variance
u. FMOH Operating-Income Variance
v. FMOH Flexible-budget Variance
w. FMOH Under/Over Applied Amount
x. FMOH Static-budget Variance

DM

Actual Costs
Aqp X Ap

Aqp X Sp

Purchase Price
Variance
Actual Costs

Static Budget

Aqu X Ap

Aqu X Sp

SQA X S

BQA X BP

Usage Price

Efficiency

Sales-Volume

Variance

Variance

Variance

Flexible-budget
Variance

Static Budget Variance

DML

Actual Costs

Static Budget

AXA

AX S

SQA X S

BQA X BP

10

Rate

Efficiency

Sales-Volume

Variance

Variance

Variance

Flexible-budget
Variance

Static Budget Variance

VMOH

Actual Costs

Applied VMOH

AXA

AX S

11

SQA X S

12

SXS

13

14

Spending

Efficiency

Production-Volume

Variance

Variance

Variance

Operating-

Flexible-budget

Sales-Volume

Variance

Variance

Overapplied VMOH

Static Budget Variance

FMOH

Actual Costs

Applied FMOH

AXA

16

BFMOH

17

BFMOH

18

SXS

19

Spending

Efficiency

Production-Volume

Variance

Variance

Variance

Flexible-budget

Sales-Volume

Variance

Variance

Overapplied FMOH

Static Budget Variance

1
2
3
4
5
6
7
8

Operating-

Operating-

9
10
11
12
13
14
15
16
17
18
19
20

Required: For the month of January, 2009, compute the following cost variances, indicating whether each is favorable (F) or unfavo
Use the post method. Detail your calculations using the diagrams below and the reference numbers below.
a. DM Purchase Price Variance
($5,000) Favorable
b. DM Usage Price Variance
($4,470) Favorable
c. DM Efficiency Variance
($13,050) Favorable
d. DM Sales-Volume Variance
$11,250 Unfavorable
e. DM Flexible-budget Variance
($17,520) Favorable
f. DM Static Budget Variance
($6,270) Favorable

g. DML Rate Variance


h. DML Efficiency Variance
i. DML Sales-Volume Variance
j. DML Flexible-budget Variance
k. DML Static-budget Variance
l. VMOH Spending Variance
m. VMOH Efficiency Variance
n. VMOH Operating-Income Variance
o. VMOH Flexible-budget Variance
p. VMOH Sales-Volume Variance
q. VMOH Under/Over Applied Amount
r. VMOH Static-budget Variance
s. FMOH Spending Variance
t. FMOH Production-volume Variance
u. FMOH Operating-Income Variance
v. FMOH Flexible-budget Variance
w. FMOH Under/Over Applied Amount
x. FMOH Static-budget Variance

$27,500
$75,000
$30,000
$102,500
$132,500
$2,682
($5,220)
$4,500
($2,538)
$4,500
($2,538)
$1,962
($2,000)
($7,500)
$7,500
($2,000)
($9,500)
($2,000)

Unfavorable
Unfavorable
Unfavorable
Unfavorable
Unfavorable
Unfavorable
Favorable
Unfavorable
Favorable
Unfavorable
Overapplied
Unfavorable
Favorable
Favorable
Unfavorable
Favorable
Overapplied
Favorable

DM

Actual Costs
Aqp X Ap

Aqp X Sp

20,000 X $14.75
$295,000

20,000 X $15
$300,000
($5,000)
Favorable
Purchase Price
Variance

Actual Costs

18,750

18,000

Static Budget

Aqu X Ap

Aqu X Sp

SQA X S

BQA X BP

17,880 X $14.75
$263,730

17,880 X $15
$268,200

12,500 X 1.5 X $15


$281,250

12,000 X 1.5 X $15


$270,000

($4,470)

($13,050)

$11,250

Favorable

Favorable

Unfavorable

Usage Price

Efficiency

Sales-Volume

Variance

Variance

Variance
(Cost portion)

($17,520)
($17,520)

$11,250

Favorable

Unfavorable

Flexible-budget

Sales-Volume

Variance

Variance
($6,270)
($6,270)
($6,270)
Favorable
Static Budget Variance

DML

Actual Costs
$31

AXA

25,000
AX S

24,000
SQA X S

Static Budget
BQA X BP

27,500 X $31
$852,500

27,500 X $30
$825,000

12,500 X 2.00 X $30


$750,000

12,000 X 2.00 X $30


$720,000

$27,500

$75,000

$30,000

Unfavorable

Unfavorable

Unfavorable

Rate

Efficiency

Sales-Volume

Variance

Variance

Variance
(Cost Portion)

$102,500
$102,500

$30,000

Unfavorable

Unfavorable

Flexible-budget

Sales-Volume

Variance

Variance
$132,500

(Cost Portion)

$132,500
$132,500
Unfavorable
Static Budget Variance

VMOH

Actual Costs
$6.15

4-way

18,750

18,750

Applied VMOH

AXA

AX S

SQA X S

SXS

17,880 X $6.15
$109,962

17,880 X $6
$107,280

12,500 X 1.5 X $6
$112,500

12,500 X 1.5 X $6
$112,500

$2,682

($5,220)

$0

Unfavorable

Favorable

Always Zero

Spending

Efficiency

Production-Volume

Variance

Variance

Variance

Operating-

($2,538)

$4,500

($2,538)

$4,500

Favorable

Unfavorable

Flexible-budget

Sales-Volume

Variance

Variance
($2,538)
($2,538)

Overapplied VMOH

Operating-

$1,962
$1,962
$1,962
$1,962
Unfavorable
Static Budget Variance

FMOH
$9.96

Actual Costs

Applied FMOH

AXA

BFMOH

BFMOH

18,750

17,880 X $9.96
$178,000

12,000 X 1.5 X $10


18,000 X $10
$180,000

12,000 X 1.5 X $10


18,000 X $10
$180,000

SXS

12,500 X 1.5 X $10


18,750 X $10
$187,500

($2,000)

$0

($7,500)

Favorable

Always Zero

Favorable

Spending

Efficiency

Production-Volume

Variance

Variance

Variance

Operating-

($2,000)

$0

($2,000)

$0

Favorable

Always Zero

Flexible-budget

Sales-Volume

Variance

Variance
($9,500)
($9,500)
Overapplied FMOH
($2,000)
($2,000)
($2,000)
($2,000)
Favorable
Static Budget Variance

Operating-

Acctg. Records
Oper. Income
Based on Budgeted
Profit/Unit

Sales
COGS
Direct material
Direct labor
VMOH
FMOH
Gross Profit

Actual Results

Flexible Budget

Flexible Budget

(Applied)

12,500

12,500

12,500

12,500

17,880

17,880

18,750

18,750

$2,437,500

($62,500)

$2,500,000

$0

$2,500,000

$0

$2,500,000

$263,730
$852,500
$109,962
$178,000
$1,404,192
$1,033,308

($4,470)

$268,200
$825,000
$107,280
$180,000
$1,380,480
$1,119,520

($13,050)

$281,250
$750,000
$112,500
$180,000
$1,323,750
$1,176,250

$0

$281,250
$750,000
$112,500
$187,500
$1,331,250
$1,168,750

$27,500
$2,682
($2,000)
$23,712
($86,212)

$75,000
($5,220)
$0
$56,730
($56,730)

$0
$0
($7,500)
($7,500)
$7,500

nick-knacks. AAC classifies


category -- manufacturing
roduction based upon allowed
mediately sold at the budgeted

) or unfavorable (U).

Static Budget
BQA X BP

15

Operating- Income
Variance

Static Budget

20

Operating- Income
Variance

Operating- Income
Variance

) or unfavorable (U).

$15

$30

18,000

Static Budget
BQA X BP

$6

12,000 X 1.50 X $6
$108,000
$4,500
Unfavorable

Operating- Income
Variance

$4,500
Unfavorable

Operating- Income
Variance

18,000

$10

Static Budget

12,000 X 1.5 X $10


18,000 X $10
$180,000
$7,500
Unfavorable

Operating- Income
Variance

$7,500
Unfavorable
Operating- Income
Variance

ted
Static Budget
12,000

Knick-knacks

18,000

pounds of glass

$100,000

$2,400,000

$11,250

$270,000
$720,000
$108,000
$180,000
$1,278,000
$1,122,000

$30,000
$4,500
$7,500
$53,250
$46,750

$53,250

($6,270)

($6,270)

$132,500

$132,500

$1,962

$1,962

($2,000)

($2,000)

$126,192

$126,192

($88,692)

($88,692)

Name

Score

Actual Costs

Adjusted Budget

Adjusted Budget

Applied Mfg. Overhead

Static Budget

AQ X AR

AQ X SR

SQA X SR

SQA X SR

BQA X SR

(1)

(2)

(3)

(5)

(4)
(6)

(7)
(8)

Match the number in the chart with the manufacturing overhead variance name below by placing the appropriate number on
the line in front of the variance name.
1

Spending Variance

Flexible-budget Variance

Over/under applied manufacturing overhead

Static Budget Variance

Operating- Income Variance

Efficiency Variance

Production-Volume Variance

Sales-Volume Variance

Name

Score

Actual Costs

Adjusted Budget

Adjusted Budget

Applied Mfg. Overhead

Static Budget

AQ X AR

AQ X SR

SQA X SR

SQA X SR

BQA X SR

(5)

(6)

(7)

(3)

(8)
(4)

(2)
(1)

Match the number in the chart with the manufacturing overhead variance name below by placing the appropriate number on
the line in front of the variance name.
6

Efficiency Variance

Flexible-budget Variance

Operating- Income Variance

Over/under applied manufacturing overhead

Production-Volume Variance

Sales-Volume Variance

Spending Variance

Static Budget Variance

Das könnte Ihnen auch gefallen