Question
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
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 | $525,000 |
Utilities | 29,000 |
Depreciation | 49,000 |
Total | $603,000 |
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 | $568,000 | 107,000 | ||
June | 545,000 | 98,000 | ||
July | 518,000 | 88,000 |
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 603,000. 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 | $18.00 |
Utility cost per direct labor hour | $1.00 |
Direct labor hours per unit | 0.25 |
Planned monthly unit production | 117,000 |
Question Content Area
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.
May | June | July | |
Units of production | 107,000 | 98,000 | 88,000 |
AdvertisingRentResearch and developmentSuppliesWagesWages | $Wages | $Wages | $Wages |
AdvertisingRentResearch and developmentSuppliesUtilitiesUtilities | Utilities | Utilities | Utilities |
AdvertisingDepreciationRentResearch and developmentSuppliesDepreciation | Depreciation | Depreciation | Depreciation |
Total | $fill in the blank 8fbee703f06c07c_13 | $fill in the blank 8fbee703f06c07c_14 | $fill in the blank 8fbee703f06c07c_15 |
Supporting calculations: | |||
Units of production | 107,000 | 98,000 | 88,000 |
Hours per unit | xfill in the blank 8fbee703f06c07c_16 | xfill in the blank 8fbee703f06c07c_17 | xfill in the blank 8fbee703f06c07c_18 |
Total hours of production | fill in the blank 8fbee703f06c07c_19 | fill in the blank 8fbee703f06c07c_20 | fill in the blank 8fbee703f06c07c_21 |
Wages per hour | x $fill in the blank 8fbee703f06c07c_22 | x $fill in the blank 8fbee703f06c07c_23 | x $fill in the blank 8fbee703f06c07c_24 |
Total wages | $fill in the blank 8fbee703f06c07c_25 | $fill in the blank 8fbee703f06c07c_26 | $fill in the blank 8fbee703f06c07c_27 |
Total hours of production | fill in the blank 8fbee703f06c07c_28 | fill in the blank 8fbee703f06c07c_29 | fill in the blank 8fbee703f06c07c_30 |
Utility costs per hour | x $fill in the blank 8fbee703f06c07c_31 | x $fill in the blank 8fbee703f06c07c_32 | x $fill in the blank 8fbee703f06c07c_33 |
Total utilities | $fill in the blank 8fbee703f06c07c_34 | $fill in the blank 8fbee703f06c07c_35 | $fill in the blank 8fbee703f06c07c_36 |
Feedback Area
Feedback
For each level of production, show wages, utilities, and depreciation.
Question Content Area
b. Compare the flexible budget with the actual expenditures for the first three months.
May | June | July | |
Total flexible budget | $fill in the blank 892e0e002ff3fd7_1 | $fill in the blank 892e0e002ff3fd7_2 | $fill in the blank 892e0e002ff3fd7_3 |
Actual cost | fill in the blank 892e0e002ff3fd7_4 | fill in the blank 892e0e002ff3fd7_5 | fill in the blank 892e0e002ff3fd7_6 |
Excess of actual cost over budget | $fill in the blank 892e0e002ff3fd7_7 | $fill in the blank 892e0e002ff3fd7_8 | $fill in the blank 892e0e002ff3fd7_9 |
What does this comparison suggest?
The Machining Department has performed better than originally thought. | YesNoNo |
The department is spending more than would be expected. | YesNoYes |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started