Budgeting Problem Scenario: MadHatter Manufactures Baseball

Budgeting Problem Scenario: MadHatter manufactures baseball caps for PSU

MadHatter manufactures baseball caps. The Accounting Faculty of PSU ordered 150 caps for the Accounting 211 students with ALOE imprinted on them. MadHatter has the following set of standards for the manufacture of baseball caps. DM: ½ yard of fabric per cap at $4.00 per yard of fabric. DL: 1 labor hour per cap at $11.00 per labor hour. After the caps were shipped, MadHatter analyzed the actual data from production and discovered the following results: DM: ¾ yard of fabric per cap at $2.85 per yard of fabric. DL: 1.4 labor hours per cap at $9.50 per labor hour.

Paper For Above instruction

The scenario provided involves MadHatter, a manufacturer of baseball caps, and a specific production order for PSU’s Accounting 211 students. The task entails calculating the manufacturing budgets based on standard costs, determining variance analyses, and interpreting the differences between expected and actual performances.

Introduction

Budgeting is a fundamental aspect of managerial accounting, serving as a financial plan that guides operational activities and assesses performance. In manufacturing, standard costing involves establishing benchmark costs for direct materials (DM) and direct labor (DL), which are then compared against actual costs to identify variances. Variance analysis assists managers in understanding the causes of deviations and implementing corrective measures. This paper focuses on calculating the budgets and analyzing variances for MadHatter's baseball cap production, emphasizing cost control and operational efficiency.

Calculation of the Budgeted Costs

Budget for Direct Materials

The standard direct material quantity per cap is ½ yard of fabric at $4.00 per yard. Therefore, for 150 caps, the budgeted fabric quantity and cost are as follows:

  • Fabric Quantity per cap: 0.5 yards
  • Total fabric quantity: 150 caps × 0.5 yards = 75 yards
  • Standard cost per yard: $4.00
  • Total standard cost for fabric: 75 yards × $4.00 = $300

Budget for Direct Labor

The standard direct labor per cap is 1 hour at $11.00 per hour. Hence, the budgeted labor cost for 150 caps is:

  • Labor hours per cap: 1 hour
  • Total labor hours: 150 × 1 = 150 hours
  • Standard labor rate: $11.00/hour
  • Total standard labor cost: 150 hours × $11.00 = $1,650

Actual Costs and Variances

Actual Direct Material Cost

  • Actual fabric used per cap: ¾ yards
  • Actual fabric cost per yard: $2.85
  • Total actual fabric used: 150 × 0.75 = 112.5 yards
  • Total actual fabric cost: 112.5 yards × $2.85 = $321.25

Actual Direct Labor Cost

  • Actual labor hours per cap: 1.4 hours
  • Total actual labor hours: 150 × 1.4 = 210 hours
  • Actual labor rate: $9.50/hour
  • Total actual labor cost: 210 hours × $9.50 = $1,995

Quantity Variance for Materials

The quantity variance measures the difference due to the actual quantity used versus the standard quantity. It is calculated as:

Material Quantity Variance = (Actual quantity – Standard quantity) × Standard price

Actual quantity used: 112.5 yards

Standard quantity allowed for actual output: 150 caps × 0.5 yards = 75 yards

Variance: (112.5 – 75) × $4.00 = 37.5 × $4.00 = $150

This is an unfavorable variance because more fabric was used than planned, costing an additional $150.

Price Variance for Materials

The price variance measures the difference between actual and standard price, multiplied by actual quantity used:

Material Price Variance = (Actual price – Standard price) × Actual quantity

Actual price per yard: $2.85

Standard price per yard: $4.00

Variance: ($2.85 – $4.00) × 112.5 yards = (–$1.15) × 112.5 = –$129.38

This is a favorable variance because the actual cost per yard was less than expected, saving about $129.38.

Quantity Variance for Labor

The labor quantity variance is:

Labor Quantity Variance = (Actual hours – Standard hours) × Standard rate

Actual labor hours: 210 hours

Standard labor hours for actual output: 150 caps × 1 hour = 150 hours

Variance: (210 – 150) × $11.00 = 60 × $11.00 = $660

An unfavorable variance, reflecting additional labor hours used beyond the standard, incurring extra cost.

Rate Variance for Labor

The labor rate variance is:

Labor Rate Variance = (Actual rate – Standard rate) × Actual hours

Actual rate: $9.50/hour

Standard rate: $11.00/hour

Variance: ($9.50 – $11.00) × 210 = (–$1.50) × 210 = –$315

This is favorable, indicating labor was paid at a lower rate than planned, saving $315.

Analysis and Interpretation of Variances

The variance analysis for MadHatter’s baseball cap production reveals several operational insights. Firstly, the material quantity variance is unfavorable, indicating inefficiency in material utilization. The significant increase in fabric used beyond the standard suggests wastage or errors in the manufacturing process. The favorable material price variance, however, shows that the company managed to purchase fabric at a lower cost than expected, likely due to favorable market conditions or supplier negotiations.

The labor variances further illustrate the production dynamics. The unfavorable labor quantity variance implies that more labor hours were needed than the standard, possibly due to inefficiencies, machine breakdowns, or learning curves associated with the new order. Conversely, the favorable labor rate variance indicates that the company paid lower wages or benefited from wage agreements, reducing labor costs.

Conclusion

Effective budgeting and variance analysis are crucial for controlling costs and improving manufacturing efficiency. The case of MadHatter highlights that despite favorable material price savings, inefficiencies in material usage and increased labor hours inflated overall costs. Recognizing these variances enables management to identify areas for process improvements, such as reducing wastage and enhancing worker productivity. Continuous review and analysis of variances foster a culture of accountability and operational excellence in manufacturing environments.

References

  • Drury, C. (2018). Management and Cost Accounting (10th ed.). Cengage Learning.
  • Garrison, R. H., Noreen, E. W., & Brewer, P. C. (2021). Managerial Accounting (16th ed.). McGraw-Hill Education.
  • Horngren, C. T., Sundem, G. L., Stratton, W. O., Burgstahler, D., & Schatzberg, J. (2019). Introduction to Management Accounting. Pearson.
  • Anthony, R. N., & Govindarajan, V. (2014). Management Control Systems (13th ed.). McGraw-Hill Education.
  • Kaplan, R. S., & Atkinson, A. A. (2019). Advanced Management Accounting. Pearson.
  • Hilton, R. W., & Platt, D. (2017). Managerial Accounting: Creating Value in a Dynamic Business Environment (11th ed.). McGraw-Hill Education.
  • Weygandt, J. J., Kimmel, P. D., & Kieso, D. E. (2020). Financial & Managerial Accounting (11th ed.). Wiley.
  • Blocher, E., Stout, D., Juras, P., & Cokins, G. (2019). Cost Management: A Strategic Emphasis. McGraw-Hill Education.
  • Libby, T., Libby, R., & Short, D. G. (2019). Financial Accounting (10th ed.). McGraw-Hill Education.
  • Kaplan, R. S., & Cooper, R. (2018). Cost & Effect: Using Integrated Cost Systems to Drive Profitability and Competitiveness. Harvard Business Review Press.

Related Assignments