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 years Hagerstown Company Machining Department Monthly Production Budget Wages $288,000 Utilities 18,000 Depreciation 30,000 Total $336,000 The actual amount spent and the actual units produced in the first three months in the Machining Department were as follows: Amount Spent Units Produced May $317,000 66,000 June 302,000 60,000 July 288,000 54,000 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 336,000. However, the plant manager belleves 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: Wages per hour $16.00 Utility cost per direct labor hour $1.00 Direct labor hours per unit 0.25 Planned monthly unit production 72,000 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 Hagerstown Company Machining Department Budget For the Three Months Ending July 31 May June Units of production 66,000 60,000 Wages July 54,000 Utilities Depreciation Total $ Supporting calculations: Units of production Hours per unit 66,000 60,000 54,000 Total hours of production Wages per hour XS XS $ s S Total wages Total hours of production Utility costs per hour X $ XS X $ Total utilities $ b. Compare the flexible budget with the actual expenditures for the first three months. May June July Total flexible budget VI Actual cost Excess of actual cost over budget $ $ $