Antuan Company set the following standard costs for one unit of its product.

Direct materials (3.0 Ibs. @ $6.00 per Ib.)	$	18.00
Direct labor (1.8 hrs. @ $12.00 per hr.)		21.60
Overhead (1.8 hrs. @ $18.50 per hr.)		33.30
Total standard cost	$	72.90

The predetermined overhead rate ($18.50 per direct labor hour) is based on an expected volume of 75% of the factorys capacity of 20,000 units per month. Following are the companys budgeted overhead costs per month at the 75% capacity level.

Overhead Budget (75% Capacity)

Variable overhead costs
Indirect materials	$	15,000
Indirect labor		75,000
Power		15,000
Repairs and maintenance		30,000
Total variable overhead costs				$	135,000
Fixed overhead costs
Depreciationbuilding		24,000
Depreciationmachinery		70,000
Taxes and insurance		17,000
Supervision		253,500
Total fixed overhead costs					364,500
Total overhead costs				$	499,500

The company incurred the following actual costs when it operated at 75% of capacity in October.

Direct materials (46,000 Ibs. @ $6.20 per lb.)

$

285,200

Direct labor (28,000 hrs. @ $12.20 per hr.)

341,600

Overhead costs

Indirect materials

$

41,950

Indirect labor

176,200

Power

17,250

Repairs and maintenance

34,500

Depreciationbuilding

24,000

Depreciationmachinery

94,500

Taxes and insurance

15,300

Supervision

253,500

657,200

Total costs

$

1,284,000

Required:

1&2.

Prepare flexible overhead budgets for October showing the amounts of each variable and fixed cost at the 65%, 75%, and 85% capacity levels and classify all items listed in the fixed budget as variable or fixed.

Answer is not complete

ANTUAN COMPANY
Flexible Overhead Budgets
For Month Ended October 31
	Flexible Budget			Flexible Budget for
	Variable Amount per Unit	Total Fixed Cost	65% of capacity	75% of capacity	85% of capacity
Sales (in units)
Variable overhead costs
	$0.00		0	0	0
Fixed overhead costs
		0	0	0	0
Total overhead costs