| | $19,560 Part A—Break-Even Analysis The management of Genuine Spice Inc. wants to determine thenumber of cases required to break even per month. The utilitiescost, which is part of factory overhead, is a mixed cost. Thefollowing information was gathered from the first six months ofoperation regarding this cost: | Case Production | Utility Total Cost | January | 500 | $600 | February | 800 | 660 | March | 1,200 | 740 | April | 1,100 | 720 | May | 950 | 690 | June | 1,025 | 705 |
| Required-Part A: | 1. | Determine the fixed and variable portion of the utility costusing the high-low method. | 2. | Determine the contribution margin per case. | 3. | Determine the fixed costs per month, including the utilityfixed cost from part (1). | 4. | Determine the break-even number of cases per month. |
Part B—August Budgets During July of the current year, the management of Genuine SpiceInc. asked the controller to prepare August manufacturing andincome statement budgets. Demand was expected to be 1,500 cases at$100 per case for August. Inventory planning information isprovided as follows: Finished Goods Inventory: | Cases | Cost | Estimated finished goods inventory, August 1 | 300 | $12,000 | Desired finished goods inventory, August 31 | 175 | 7,000 |
Materials Inventory: | Cream Base | Oils | Bottles | (oz.) | (oz.) | (bottles) | Estimated materials inventory, August 1 | 250 | 290 | 600 | Desired materials inventory, August 31 | 1,000 | 360 | 240 |
There was negligible work in process inventory assumed foreither the beginning or end of the month; thus, none was assumed.In addition, there was no change in the cost per unit or estimatedunits per case operating data from January. | Required-Part B: | 5. | Prepare the August production budget.* | 6. | Prepare the August direct materials purchases budget.* | 7. | Prepare the August direct labor cost budget. Round the hoursrequired for production to the nearest hour.* | 8. | Prepare the August factory overhead cost budget. If an amountbox does not require an entry, leave it blank. (Entries of zero (0)will be cleared automatically by CNOW.)* | 9. | Prepare the August budgeted income statement, including sellingexpenses. NOTE: Because you are not required to prepare a cost ofgoods sold budget, the cost of goods sold calculations will be partof the budgeted income statement.* | *Enter all amounts as positive numbers. |
|
Part C—August Variance Analysis During September of the current year, the controller was askedto perform variance analyses for August. The January operating dataprovided the standard prices, rates, times, and quantities percase. There were 1,500 actual cases produced during August, whichwas 250 more cases than planned at the beginning of the month.Actual data for August were as follows: | Actual Direct Materials | Price per Unit | Quantity per Case | Cream base | $0.016 per oz. | 102 oz. | Natural oils | $0.32 per oz. | 31 oz. | Bottle (8-oz.) | $0.42 per bottle | 12.5 bottles |
| Actual Direct | Actual Direct Labor | Labor Rate | Time per Case | Mixing | $18.20 | 19.50 min. | Filling | 14.00 | 5.60 min. |
Actual variable overhead | $305.00 | Normal volume | 1,600 cases |
The prices of the materials were different from standard due tofluctuations in market prices. The standard quantity of materialsused per case was an ideal standard. The Mixing Department used ahigher grade labor classification during the month, thus causingthe actual labor rate to exceed standard. The Filling Departmentused a lower grade labor classification during the month, thuscausing the actual labor rate to be less than standard | Required-Part C: | 10. | Determine and interpret the direct materials price and quantityvariances for the three materials. | 11. | Determine and interpret the direct labor rate and timevariances for the two departments. Round hours to the nearest tenthof an hour. | 12. | Determine and interpret the factory overhead controllablevariance. | 13. | Determine and interpret the factory overhead volumevariance. | 14. | Why are the standard direct labor and direct materials costs inthe calculations for parts (10) and (11) based on the actual1,500-case production volume rather than the planned 1,375 cases ofproduction used in the budgets for parts (6) and (7)? |
|