ACC 212 homework 6

Tempo Company's fixed budget for the first quarter of calendar year 2013 reveals the following.

  Sales (12,000 units)

$

2,604,000

  Cost of goods sold

       Direct materials

$

294,840

       Direct labor

524,280

       Production supplies

328,800

       Plant manager salary

94,840

1,242,760

  Gross profit

1,361,240

  Selling expenses

       Sales commissions

94,920

       Packaging

182,520

       Advertising

100,000

377,440

  Administrative expenses

       Administrative salaries

144,840

       Depreciation—office equip.

114,840

       Insurance

84,840

       Office rent

94,840

439,360

  Income from operations

$

544,440

Prepare flexible budgets that show variable costs per unit, fixed costs, and three different flexible budgets for sales volumes of 10,000, 12,000, and 14,000 units. (Round cost per unit to 2 decimal places.)

Solitaire Company’s fixed budget performance report for June follows. The $623,000 budgeted expenses include $585,620 variable expenses and $37,380 fixed expenses. Actual expenses include $49,380 fixed expenses.

Fixed Budget

Actual Results

Variances

  Sales (in units)

8,300

10,700

  Sales (in dollars)

$

830,000

$

1,070,000

$

240,000

 F

  Total expenses

623,000

747,600

124,600

 U

  Income from operations

$

207,000

$

322,400

$

115,400

 F

Prepare a flexible budget performance report showing any variances between budgeted and actual results. List fixed and variable expenses separately. (Do not round intermediate calculations.)

Bay City Company’s fixed budget performance report for July follows. The $513,000 budgeted expenses include $350,000 variable expenses and $163,000 fixed expenses. Actual expenses include $153,000 fixed expenses.

Fixed Budget

Actual Results

Variances

  Sales (in units)

7,000

5,900

  Sales (in dollars)

$

560,000

$

525,100

$

34,900

 U

  Total expenses

513,000

476,000

37,000

 F

  Income from operations

$

47,000

$

49,100

$

2,100

 U

Prepare a flexible budget performance report that shows any variances between budgeted results and actual results. List fixed and variable expenses separately. (Do not round intermediate calculations.)

Sedona Company set the following standard costs for one unit of its product for 2013.

  Direct material (30 Ibs. @ $2.20 per Ib.)

$

66.00

  Direct labor (20 hrs. @ $4.20 per hr.)

84.00

  Factory variable overhead (20 hrs. @ $2.20 per hr.)

44.00

  Factory fixed overhead (20 hrs. @ $1.10 per hr.)

22.00

  Standard cost

$

216.00

The $3.30 ($2.20 + $1.10) total overhead rate per direct labor hour is based on an expected operating level equal to 60% of the factory's capacity of 68,000 units per month. The following monthly flexible budget information is also available.

Operating Levels (% of capacity)

55%

60%

65%

  Budgeted output (units)

37,400

40,800

44,200

  Budgeted labor (standard hours)

748,000

816,000

884,000

  Budgeted overhead (dollars)

     Variable overhead

$

1,645,600

$

1,795,200

$

1,944,800

     Fixed overhead

897,600

897,600

897,600

     Total overhead

$

2,543,200

$

2,692,800

$

2,842,400

During the current month, the company operated at 55% of capacity, employees worked 728,000 hours, and the following actual overhead costs were incurred. (Round "OH costs per hour" to 2 decimal places.)

  Variable overhead costs

$

1,625,000

  Fixed overhead costs

924,300

  Total overhead costs

$

2,549,300

Sedona Company set the following standard costs for one unit of its product for 2013.

  Direct material (30 Ibs. @ $2.00 per Ib.)

$

60.00

  Direct labor (20 hrs. @ $4.50 per hr.)

90.00

  Factory variable overhead (20 hrs. @ $2.90 per hr.)

58.00

  Factory fixed overhead (20 hrs. @ $1.20 per hr.)

24.00

  Standard cost

$

232.00

The $4.10 ($2.90 + $1.20) total overhead rate per direct labor hour is based on an expected operating level equal to 65% of the factory's capacity of 63,000 units per month. The following monthly flexible budget information is also available.

Operating Levels (% of capacity)

60%

65%

70%

  Budgeted output (units)

37,800

40,950

44,100

  Budgeted labor (standard hours)

756,000

819,000

882,000

  Budgeted overhead (dollars)

     Variable overhead

$

2,192,400

$

2,375,100

$

2,557,800

     Fixed overhead

982,800

982,800

982,800

     Total overhead

$

3,175,200

$

3,357,900

$

3,540,600

During the current month, the company operated at 60% of capacity, employees worked 726,000 hours, and the following actual overhead costs were incurred.

  Variable overhead costs

$

2,120,000

  Fixed overhead costs

1,065,000

  Total overhead costs

$

3,185,000

Hart Company made 6,200 bookshelves using 88,200 board feet of wood costing $643,860. The company’s direct materials standards for one bookshelf are 16 board feet of wood at $7.20 per board foot. Hart Company records standard costs in its accounts and its material variances in separate accounts when it assigns materials costs to the Goods in Process Inventory account.

World Company expects to operate at 80% of its productive capacity of 55,000 units per month. At this planned level, the company expects to use 23,100 standard hours of direct labor. Overhead is allocated to products using a predetermined standard rate based on direct labor hours. At the 80% capacity level, the total budgeted cost includes $60,060 fixed overhead cost and $267,960 variable overhead cost. In the current month, the company incurred $342,000 actual overhead and 20,100 actual labor hours while producing 41,000 units. (Round "OH costs per DL hour" to 2 decimal places.)

World Company expects to operate at 80% of its productive capacity of 63,750 units per month. At this planned level, the company expects to use 35,700 standard hours of direct labor. Overhead is allocated to products using a predetermined standard rate based on direct labor hours. At the 80% capacity level, the total budgeted cost includes $64,260 fixed overhead cost and $439,110 variable overhead cost. In the current month, the company incurred $500,000 actual overhead and 32,700 actual labor hours while producing 48,000 units.

Comp Wiz sells computers. During May 2013, it sold 500 computers at a $800 average price each. The May 2013 fixed budget included sales of 550 computers at an average price of $760 each.