Problem 21 3A Flexible budget preparation computation of materials, labor, and overhead variances and overhead variance report LO P1, P2, P3, C2 The following information applies to the questions displayed below Antuan Company set the following standard costs for one unit of its product Direct materials (3 0 Ibs $4 00 per Ib ) $ 12 00 Direct labor (1 7 hrs $13 00 per hr ) 22 10 Overhead (1 7 hrs $18 50 per hr ) 31 45 Total standard cost $ 65 55 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 23,000 DepreciationMachinery 71,000 Taxes and insurance 16,000 Supervision 226,750 Total fixed overhead costs 336,750 Total overhead costs $ 471,750 The company incurred the following actual costs when it operated at 75 of capacity in October Direct materials (46,000 Ibs $4 10 per lb ) $ 188,600 Direct labor (28,000 hrs $13 30 per hr ) 372,400 Overhead costs Indirect materials $ 41,250 Indirect labor 176,800 Power 17,250 Repairs and maintenance 34,500 DepreciationBuilding 23,000 DepreciationMachinery 95,850 Taxes and insurance 14,400 Supervision 226,750 629,800 Total costs $ 1,190,800 Problem 21 3A Part 1 2 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 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 Fixed overhead costs Total overhead costs 3 Compute the direct materials cost variance, including its price and quantity variances AQ Actual Quantity SQ Standard Quantity AP Actual Price SP Standard Price Actual Cost Standard Cost 4 Compute the direct labor cost variance, including its rate and efficiency variances AH Actual Hours SH Standard Hours AR Actual Rate SR Standard Rate Actual Cost Standard Cost Part 5 Prepare a detailed overhead variance report that shows the variances for individual items of overhead ANTUAN COMPANY KWIKEZE COMPANY KWIKEZE COMPANY KWIKEZE COMPANY KWIKEZE COMPANY Overhead Variance Report For Month Ended October 31 Expected production volume Production level achieved Volume variance Flexible Budget Actual Results Variances Fav Unfav Variable costs Fixed costs Total overhead costs This is all ONE question that has five parts Please show all five parts

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 30, 2024

Problem 21-3A Flexible budget preparation; computation of materials, labor, and overhead variances; and overhead variance report LO P1, P2, P3, C2 [The following information applies

Problem 21-3A Flexible budget preparation; computation of materials, labor, and overhead variances; and overhead variance report LO P1, P2, P3, C2

[The following information applies to the questions displayed below.] Antuan Company set the following standard costs for one unit of its product.


Direct materials (3.0 Ibs. @ $4.00 per Ib.)	$	12.00
Direct labor (1.7 hrs. @ $13.00 per hr.)		22.10
Overhead (1.7 hrs. @ $18.50 per hr.)		31.45
Total standard cost	$	65.55

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		23,000
DepreciationMachinery		71,000
Taxes and insurance		16,000
Supervision		226,750
Total fixed overhead costs				336,750
Total overhead costs			$	471,750

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


Direct materials (46,000 Ibs. @ $4.10 per lb.)			$	188,600
Direct labor (28,000 hrs. @ $13.30 per hr.)				372,400
Overhead costs
Indirect materials	$	41,250
Indirect labor		176,800
Power		17,250
Repairs and maintenance		34,500
DepreciationBuilding		23,000
DepreciationMachinery		95,850
Taxes and insurance		14,400
Supervision		226,750		629,800
Total costs			$	1,190,800

Problem 21-3A Part 1&2

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.

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






Fixed overhead costs






Total overhead costs

3. Compute the direct materials cost variance, including its price and quantity variances. AQ = Actual Quantity SQ = Standard Quantity AP = Actual Price SP = Standard Price

Actual Cost								Standard Cost

4. Compute the direct labor cost variance, including its rate and efficiency variances. AH = Actual Hours SH = Standard Hours AR = Actual Rate SR = Standard Rate