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 Wages $192,000 Utilities 13,000 Depreciation 22,000 Total $227,000 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 $214,000 55,000 June 205,000 50,000 July 195,000 45,000 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 227,000. 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: Wages per hour $16.00 Utility cost per direct labor hour $1.10 0.20 Direct labor hours per unit Planned monthly unit production 60,000 a. Prepare 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. 55,000 50,000 45,000 Units of production Rent X $ $ Advertising X Depreciation Total $ $ Supporting calculations: Units of production 55,000 50,000 45,000 Hours per unit Total hours of production Wages per hour X $ x $ x $ Total wages $ $ $ Total hours of production Utility costs per hour X $ x $ x $ Total utilities $ $ $ Feedback b. Compare the flexible budget with the actual expenditures for the first three months. May June July Total flexible budget Actual cost Excess of actual cost over budget $ $