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	$891,000
Utilities	53,000
Depreciation	89,000
Total	$1,033,000

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	$975,000	109,000
June	929,000	99,000
July	884,000	89,000

The Machining Department supervisor has been very pleased with this performance because actual expenditures for MayJuly have been significantly less than the monthly static budget of 1,033,000. 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	$15.00
Utility cost per direct labor hour	$0.90
Direct labor hours per unit	0.50
Planned monthly unit production	118,000

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

Line Item Description	May	June	July
Units of production	109,000	99,000	89,000
AdvertisingRentResearch and developmentSuppliesWagesWages	$Wages	$Wages	$Wages
AdvertisingRentResearch and developmentSuppliesUtilitiesUtilities	Utilities	Utilities	Utilities
AdvertisingDepreciationRentResearch and developmentSuppliesDepreciation	Depreciation	Depreciation	Depreciation
Total	$Total	$Total	$Total
Supporting calculations:
Units of production	109,000	99,000	89,000
Hours per unit	x Hours per unit	x Hours per unit	x Hours per unit
Total hours of production	Total hours of production	Total hours of production	Total hours of production
Wages per hour	x $Wages per hour	x $Wages per hour	x $Wages per hour
Total wages	$Total wages	$Total wages	$Total wages
Total hours of production	Total hours of production	Total hours of production	Total hours of production
Utility costs per hour	x $Utility costs per hour	x $Utility costs per hour	x $Utility costs per hour
Total utilities	$Total utilities	$Total utilities	$Total utilities

b. Compare the flexible budget with the actual expenditures for the first three months.

Line Item Description	May	June	July
Total flexible budget
Actual cost
Excess of actual cost over budget