Mile High Case Write Up
Essay by MichelleAviles • July 1, 2015 • Essay • 251 Words (2 Pages) • 2,753 Views
Michelle Aviles
Mile High Case Write Up
April 15, 2015
2.
2004 Flexible Budget with Flexible/Actual Variances
Cost Parts | Flexible Budget | Actual Cost | Total | Variance Efficiency | Price |
Frame | |||||
Steel Tubing | 3,564,000 | 3,572,100 | -8,100 | 162,000 | -170,100 |
Paint | 27,000 | 28,188 | -1,811 | -500 | -688 |
Labor | 1,620,000 | 1,528,050 | 91,950 | 117,000 | -25,050 |
Total | 5,211,000 | 5,128,338 | 82,663 | 278,500 | -195,838 |
Wheel | |||||
Parts | 1,296,000 | 1,317,600 | -21600 | -21600 | |
Rework Parts | 25000 | -25,000 | -25,000 | ||
Labor | 70,200 | 74,250 | -4,050 | -1,300 | -2,750 |
Total | 1,366,200 | 1,416,850 | -50,650 | -1,300 | -49,350 |
Final | |||||
Parts | 3,780,000 | 3,963,600 | -183,600 | -183,600 | |
Rework Parts | 45,000 | -45,000 | -45,000 | ||
Labor | 113,400 | 116,000 | -2,600 | 1,400 | -4000 |
Total | 3,893,400 | 4,124,600 | -231,200 | 1,400 | -232,600 |
3.
Cost Variances for Frame /Wheel/ Final Assembly & Overhead
FRAME | Total Variance | Price | Efficiency |
Steel Tubing | -8,100 | -170,100 | 162,000 |
Paint | -1,188 | -688 | -500 |
Labor | 91,950 | -25,050 | 117,000 |
Total | 82,663 | -195,838 | 278,500 |
WHEEL | Total Variance | Price | Efficiency |
Parts | -21,600 | -2,1600 | 0 |
Rework Parts | -25,000 | -25,000 | 0 |
Labor | -4,050 | -2,750 | -1,300 |
Total | -50,650 | -49,350 | -1,300 |
1
Final | Total Variance | Price | Efficiency |
Parts | -183,600 | -183,600 | 0 |
Reworks Parts | -45,000 | -45,000 | 0 |
Labor | -2,600 | -4,000 | 1,400 |
Total | -231,200 | -232,600 | 1,400 |
OVERHEAD | Total Variance | Spending Variance | OH Volume Variance |
Total | 4,000 | 60,000 | 56,000 |
4. Bob Moyer should not be concerned about Mile High Cycles performance. The company increased their profit despite their actual cost being higher than what was budgeted. The total cost of production was budgeted for $10,895,000 and $11,969,787 was the actual cost which is 9.89% more. The company is moving in a positive direction. However, the variances that did occur were somewhat significant and should be addressed moving forward. The most significant variance was the final assembly cost. The labor variance was also high. The possible cause for this variance would be the difference between the actual cost of the materials and the amount on the flexible budget. Bob needs to focus on reducing the cost of materials and labor. First Bob should meet with suppliers to try and come to some agreement on a locked rate. He could also shop around to different suppliers to find a better or reduced rate. The final assembly efficiency variance should also be addressed. Final assembly has a higher variance rate compared to frame assembly and wheel assembly. Bob should meet with management about more training opportunities for current employees. He could also suggest hiring more skilled employees in the future if needed.
...
...