Problem 8-3A (Algo) Flexible overhead budget; materials, labor, and overhead variances; and overhead variance report LO P1, P2, P3, P4

Skip to question

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

Direct materials (5.0 pounds @ $5.00 per pound)	$ 25.00
Direct labor (1.7 hours @ $11.00 per hour)	18.70
Overhead (1.7 hours @ $18.50 per hour)	31.45
Standard cost per unit	$ 75.15

The standard overhead rate ($18.50 per direct labor hour) is based on a predicted activity level 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
Maintenance	30,000
Total variable overhead costs	135,000
Fixed overhead costs
DepreciationBuilding	24,000
DepreciationMachinery	70,000
Taxes and insurance	18,000
Supervisory salaries	224,750
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 (76,000 pounds @ $5.20 per pound)		$ 395,200
Direct labor (20,000 hours @ $11.30 per hour)		226,000
Overhead costs
Indirect materials	$ 41,800
Indirect labor	176,600
Power	17,250
Maintenance	34,500
DepreciationBuilding	24,000
DepreciationMachinery	94,500
Taxes and insurance	16,200
Supervisory salaries	224,750	629,600
Total costs		$ 1,250,800

Problem 8-3A (Algo) Part 1

Required: 1. Prepare flexible overhead budgets for October showing amounts of each variable and fixed cost at the 65%, 75%, and 85% capacity levels.

ANTUAN COMPANY Flexible Overhead Budgets