10-1A

Bumblebee Company estimates that 334,400 direct labor hours will be worked during the coming year, 2017. in the Packaging Department. On this basis the budgeted manufacturing overhead cost data are computed for the year Fixed overhead costs variable overhead costs $92,760 direct labor si 40,448 Supervision Depreciation 71,760 Indirect materials 66,880 46,816 31,080 Repairs Insurance Rent 18,840 Utilities 66,880 Property taxes 17,400 Lubricants 20,06 341,088 S231,840 It is estimated that direct labor hours worked each month will range from 28,300 to 34,900 hours. During October, 28,300 direct labor hours were worked and the following overhead costs were incurred. Fixed overhead costs: Supervision s7,730, Depreciation s5,980, Insurance s2,565, Rent si,570, and property taxes si 450. Variable overhead costs Indirect labor s12,986, Indirect materials, s5.340, Repairs s3,912, Utilities s5,930, and Lubricants $2,078 (a) prepare a monthly manufacturing overhead flexible budget for each increment of 2.200 direct labor hours over the relevant range for the year ending December 31, 2017. (List variable costs before fixed costs) BUMBLEBEE COMPANY Packaging Department Monthly Manufacturing Overhead Hexible Budget For the Year 2017