Hagerstown Company

Machining Department Budget

For the Three Months Ending July $31$eBook Show Me How

Question Content Area

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

Line Item Description Amount

Wages $$737,000$

Utilities $34,000$

Depreciation $56,000$

Total $$827,000$

The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows:

Month Amount Spent Units Produced

May $$779,000123,000$

June $742,000112,000$

July $707,000101,000$

The Machining Department supervisor has been very pleased with this performance because actual expenditures for May$$July have been significantly less than the monthly static budget of $827,000.$ However, the plant manager believes that the budget should not remain fixed for every month but should $$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:

Line Item Description Amount

Wages per hour $$22\mathrm{.}00$

Utility cost per direct labor hour $$1\mathrm{.}00$

Direct labor hours per unit $0\mathrm{.}25$

Planned monthly unit production $134,000$

Question Content Area

a$.$ Prepare a flexible budget for the actual units produced for May, June, and July in the Machining Department. Assume depreciation is a fixed cost. If required, use per unit amounts carried out to two decimal places.