Overhead Budget

Johnston Company cleans and applies powder coat paint to metal items on a job-order basis. Johnston has budgeted the following amounts for various overhead categories in the coming year.

Supplies	$223,000
Gas	56,000
Indirect labor	172,000
Supervision	77,500
Depreciation on equipment	46,000
Depreciation on the buliding	48,000
Rental of special equipment	11,000
Electricity (for lighting, heating, and air conditioning)	27,000
Telephone	4,600
Landscaping service	2,000
Other overhead	58,000

In the coming year, Johnston expects to powder coat 170,000 units. Each unit takes 1.3 direct labor hours. Johnston has found that supplies and gas (used to run the drying ovensall units pass through the drying ovens after powder coat paint is applied) tend to vary with the number of units produced. All other overhead categories are considered to be fixed.

Required:

1. Calculate the number of direct labor hours Johnston must budget for the coming year. Calculate the variable overhead rate. Calculate the total fixed overhead for the coming year. When required, round your answers to the nearest cent and use the rounded answers in subsequent requirements.

Direct labor hours
Variable overhead rate	$	per direct labor hour
Total fixed overhead	$

2. Prepare an overhead budget for Johnston for the coming year. Show the total variable overhead, total fixed overhead, and total overhead. When required, round your answers to the nearest cent.

Johnston Company
Overhead Budget
For the Coming Year
Budgeted direct labor hours
Variable overhead rate	$
Budgeted variable overhead	$
Budgeted fixed overhead
Total budgeted overhead	$

Calculate the fixed overhead rate and the total overhead rate. If required, round your answers to the nearest cent.

Fixed overhead rate	$ per direct labor hour
Total overhead rate	$ per direct labor hour

3. What if Johnston had expected to make 168,000 units next year? Assume that the variable overhead per unit does not change and the total fixed overhead amounts do not change. Calculate the new budgeted direct labor hours.

Prepare a new overhead budget. If required, round your answers to the nearest cent.

Johnston Company
New Overhead Budget
For the Coming Year
Budgeted direct labor hours
Variable overhead rate	$
Budgeted variable overhead	$
Budgeted fixed overhead
Total budgeted overhead	$

Calculate the fixed overhead rate and the total overhead rate. If required, round your answers to the nearest cent.

Fixed overhead rate	$ per direct labor hour
Total overhead rate	$ per direct labor hour