Activity-Based Flexible Budgeting

Foy Company has a welding activity and wants to develop a flexible budget formula for the activity. The following resources are used by the activity:

Four welding units, with a lease cost of $14,000 per year per unit

Six welding employees each paid a salary of $57,000 per year (A total of 9,000 welding hours are supplied by the six workers.)

Welding supplies: $300 per job

Welding hours: 3 hours used per job

During the year, the activity operated at 95 percent of capacity and incurred the following actual activity and resource costs.

Lease cost: $56,000

Salaries: $359,100

Parts and supplies: $849,300

Required:

1. Prepare a flexible budget formula for the welding activity using welding hours as the driver.

Welding cost

=

$fill in the blank ad4b790bb018fa7_1

+

$fill in the blank ad4b790bb018fa7_2 X

2. Prepare a performance report for the welding activity. In the last column of Foy Company Activity-Based Performance Report, if variance amount is unfavorable select "U" , select "F", if it is Favorable and select "NA" if there is no variance.

Foy Company
Activity-Based Performance Report
Activity	Actual Cost	Budgeted Cost (95% level)	Budget Variance	Variance
Welding:
Fixed cost	$?	$?	$?	F?/U?/NA?
Variable cost	?	?	?	F?/U?/NA?

3. What if welders were hired through outsourcing and paid $30 per hour (the welding equipment is provided by Foy)? Repeat Requirement 1 for the outsourcing case.

Welding cost

=

$?

+

? X

Please fill in the question marks and select F, U, or NA for fixed and variable cost.