ac Inlng epa men 1 Monthly Production Budget Wages $528,000 Utilities 24,000 Depreciation 40,000 Total $592,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Units Spent Produced January $557,000 110,000 February 530,000 100,000 March 504,000 90,000 The Machining Department supervisor has been very pleased with this performance because actual expenditures for January March have been less than the monthly static budget of $592,000. 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 $22.00 Utility cost per direct labor hour $1.00 Direct labor hours per unit 0.20 Planned monthly unit production 120,000 a. Prepare a flexible budget for the actual units produced for January, February, and March in the Machining Department. Assume that depreciation is a fixed cost. If required, use per unit amounts carried out to two decimal places. Celtic Company-Machining Department Flexible Production Budget For the Three Months Ending March 31 January February March 110.000 l 100.000 90.000 Units of production Wages $ 484.000 $ 440,000 $ 396.000 Utilities 22.000 20.000 18.000 40.000 40.000 Depreciation 40.000 Total $ Ultl Ultl Ultl b. Compare the flexible budget with the actual expenditures for the first three months. January February March What does this comparison suggest? The Machining Department has performed better than originally thought. 7 The department is spending more than would be expected. V