7. EX.22.03. ALCO (Algorithmic) Static Budget versus Flexible Budget The production supervisor of the Machining Department for Hagerstown Company agreed to the following monthly static budget for the upcoming year: Hagerstown Company Machining Department Monthly Production Budget Wages $465,000 Utilities 43.000 Depreriation 73,000 Total $581,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Units Produced May Amount Spent 5550,000 531,000 51,000 56,000 lune July 506.000 50,000 The Machining Department supervisor has been very pleased with this performance because actual expenditures for May-July have been significantly less than the monthly static budget of 581,000. However, the plant manager believes that the budget should not remain fixed for every month but should "flex" or adjust to the volume of work that is produced in the Machining Department. Additional budget information for the Machining Department is as follows: Wages per hour Utility cost per direct labor hour $14.00 $1.30 Direct labor hours per unit 0.50 Planneri monthly unit production 67,000 Machining Department Budget For the Three Months Ending July 31 May June Units of production 61,000 56,000 July 50,000 $ $ $ Total $ $ Supporting calculations: Units of production Hours per unit 61,000 56,000 50,000 X X X Total hours of production Wages per hour x $ x $ X $ Total wages $ " $ $ Total hours of production Utility costs per hour X $ X $ x $ Total utilities $ $ $ b. Compare the flexible budget with the actual expenditures for the first three months. May June July Total flexible budget $ $ $ Actual cost Excess of actual cost over budget $ $ $ What does this comparison suggest? The Machining Department has performed better than originally thought. The department is spending more than would be expected