Lawn Mate Company manufactures power mowers that are sold throughout the United States and Canada. The company uses a comprehensive budgeting process and compares actual results to budgeted amounts on a monthly basis. Each month, Lawn Mate’s accounting department prepares a variance analysis and distributes the report to all responsible parties. Al Richmond, production manager, is upset about the results for May. Richmond, who is responsible for the cost of goods manufactured, has implemented several cost-cutting measures in the manufacturing area and is discouraged by the unfavorable variance in variable costs.

When the master budget was prepared, Lawn Mate’s cost accountant, Joan Ballard, supplied the following unit costs: direct material, $60; direct labor, $44: variable overhead, $36; and variable selling.$12.
The total variable costs of $780,000 for May include $320,000 for direct material, $192,000 for direct labor, $176,000 for variable overhead, and $92,000 for variable selling expenses. Ballard believes that Lawn Mate’s monthly reports would be more meaningful to everyone if the company adopted flexible budgeting and prepared more detailed analyses.

Required:
1. Prepare a flexible budget for Lawn Mate Company for the month of May that includes separate variable-cost budgets for each type of cost (direct material, etc.).
2. Determine the variance between the flexible budget and actual cost for each cost item.
3. Discuss how the revised budget and variance data are likely to impact the behavior of Al Richmond, the productionmanager.

Transcribed Image Text:

LAWNMATE COMPANY Operating Results For the Month of May Master Budget Actual Variance 200 U Units sold 5,000 4,800 Revenue... $1,200,000 $1,152,000 780,000 $ 372,000 180,000 115,000 $ 77,000 $48,000 U 20,000 U $68,000 U Contribution margin Fixed overhead Fixed general and administrative cost 760,000 440,000 180,000 120,000 $ 140,000 5,000 F Operating income $63,000 U