Question

The production supervisor of the Machining Department for Hagerstown Company agreed to the following monthly static...

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 $2,250,000
Utilities 72,000
Depreciation 36,000
Total $2,358,000

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 $1,600,000 40,000
June 1,950,000 48,000
July 2,200,000 52,000

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 $2,358,000. 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 $25.00
Utility cost per direct labor hour $0.80
Direct labor hours per unit 1.5
Planned monthly unit production 60,000

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 July
Units of production 40,000 48,000 52,000
Wages $fill in the blank 146a7306700bf94_2 $fill in the blank 146a7306700bf94_3 $fill in the blank 146a7306700bf94_4
Utilities fill in the blank 146a7306700bf94_6 fill in the blank 146a7306700bf94_7 fill in the blank 146a7306700bf94_8
Depreciation fill in the blank 146a7306700bf94_10 fill in the blank 146a7306700bf94_11 fill in the blank 146a7306700bf94_12
Total $fill in the blank 146a7306700bf94_13 $fill in the blank 146a7306700bf94_14 $fill in the blank 146a7306700bf94_15
Supporting calculations:
Units of production 40,000 48,000 52,000
Hours per unit x fill in the blank 146a7306700bf94_16 x fill in the blank 146a7306700bf94_17 x fill in the blank 146a7306700bf94_18
Total hours of production fill in the blank 146a7306700bf94_19 fill in the blank 146a7306700bf94_20 fill in the blank 146a7306700bf94_21
Wages per hour x $fill in the blank 146a7306700bf94_22 x $fill in the blank 146a7306700bf94_23 x $fill in the blank 146a7306700bf94_24
Total wages $fill in the blank 146a7306700bf94_25 $fill in the blank 146a7306700bf94_26 $fill in the blank 146a7306700bf94_27
Total hours of production fill in the blank 146a7306700bf94_28 fill in the blank 146a7306700bf94_29 fill in the blank 146a7306700bf94_30
Utility costs per hour x $fill in the blank 146a7306700bf94_31 x $fill in the blank 146a7306700bf94_32 x $fill in the blank 146a7306700bf94_33
Total utilities $fill in the blank 146a7306700bf94_34 $fill in the blank 146a7306700bf94_35 $fill in the blank 146a7306700bf94_36

Feedback

For each level of production, show wages, utilities, and depreciation.

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

May June July
Total flexible budget $fill in the blank ec35def96fa9f89_1 $fill in the blank ec35def96fa9f89_2 $fill in the blank ec35def96fa9f89_3
Actual cost fill in the blank ec35def96fa9f89_4 fill in the blank ec35def96fa9f89_5 fill in the blank ec35def96fa9f89_6
Excess of actual cost over budget $fill in the blank ec35def96fa9f89_7 $fill in the blank ec35def96fa9f89_8 $fill in the blank ec35def96fa9f89_9

Homework Answers

Answer #1

SOLUTION:

A)FLEXIBLE BUDGET

HAGERSTOWN COMPANY MACHINING DEPARTMENT BUDGET
PARTICULARS MAY JUNE JULY
UNITS OF PRODUCTION 40000 48000 52000
WAGES 1500000 1800000 1950000
UTILITIES 60000 72000 78000
DEPRECIATION 36000 36000 36000
TOTAL $1596000 $1908000 $2064000
SUPPORTING CALCULATIONS:
A)UNITS OF PRODUCTION 40000 48000 52000
B)HOURS PER UNIT *1.5 *1.5 *1.5
C)TOTAL HOURS OF PRODUCTION(A*B) 60000 72000 78000
D)WAGES PER HOUR *25 *25 *25
E)TOTAL WAGES(A*D) 1500000 1800000 1950000
F)TOTAL HOURS OF PRODUCTION 60000 72000 78000
G)UTILITY COSTS PER HOUR 0.8 0.8 0.8
H)TOTAL UTILITIES(F*G) 48000 57600 62400

B)COMPARISON FOR THREE MONTHS

PARTICULARS MAY JUNE JULY

TOTAL FLEXIBLE BUDGET

$1596000 $1908000 $2064000
ACTUAL COST 1600000 1950000 2200000
EXCESS OF ACTUAL COST OVER BUDGET (4000) (42000) (136000)
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Hagerstown Company agreed...
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 year: Hagerstown Company Machining Department Monthly Production Budget Wages $283,000 Utilities 17,000 Depreciation 28,000 Total $328,000 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 $309,000 61,000 June 297,000 56,000 July 281,000 50,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Hagerstown Company agreed...
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 year: Hagerstown Company Machining Department Monthly Production Budget Wages $467,000 Utilities 29,000 Depreciation 49,000 Total $545,000 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 $514,000 107,000 June 493,000 98,000 July 470,000 88,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Hagerstown Company agreed...
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 year: Hagerstown Company Machining Department Monthly Production Budget Wages $189,000 Utilities 11,000 Depreciation 19,000 Total $219,000 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 $207,000 51,000 June 199,000 47,000 July 189,000 42,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Hagerstown Company agreed...
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 year: Hagerstown Company Machining Department Monthly Production Budget Wages $663,000 Utilities 31,000 Depreciation 53,000 Total $747,000 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 $704,000 128,000 June 673,000 117,000 July 639,000 105,000 The Machining Department supervisor has...
The production supervisor of the Machining Department for Niland Company agreed to the following monthly static...
The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $486,000 Utilities 28,000 Depreciation 47,000 Total $561,000 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 January $529,000    85,000    February 509,000 78,000 March 483,000 70,000 The Machining Department supervisor has been very pleased...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $961,000 Utilities 76,000 Depreciation 125,000 Total $1,162,000 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 January $1,098,000 126,000 February 1,045,000 114,000 March 1,002,000 103,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $264,000 Utilities 15,000 Depreciation 26,000 Total $305,000 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 January $288,000 51,000 February 278,000 47,000 March 263,000 42,000 The Machining Department supervisor has...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed...
Static Budget versus Flexible Budget The production supervisor of the Machining Department for Niland Company agreed to the following monthly static budget for the upcoming year: Niland Company Machining Department Monthly Production Budget Wages $412,000 Utilities 26,000 Depreciation 43,000 Total $481,000 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 January $453,000 118,000 February 435,000 108,000 March 414,000 97,000 The Machining Department supervisor has...
Frank Weston, supervisor of the Freemont Corporation’s Machining Department, was visibly upset after being reprimanded for...
Frank Weston, supervisor of the Freemont Corporation’s Machining Department, was visibly upset after being reprimanded for his department’s poor performance over the prior month. The department’s cost control report is given below: Freemont Corporation–Machining Department Cost Control Report For the Month Ended June 30 Actual Results Planning Budget Variances Machine-hours 33,000 30,000 Direct labor wages $ 65,700 $ 60,000 $ 5,700 U Supplies 17,000 15,000 2,000 U Maintenance 138,000 135,000 3,000 U Utilities 15,850 15,300 550 U Supervision 33,000 33,000...
Ace Racket Company manufactures two types of tennis rackets, the Junior and Pro Striker models. The...
Ace Racket Company manufactures two types of tennis rackets, the Junior and Pro Striker models. The production budget for July for the two rackets is as follows: Junior Pro Striker Production budget 7,500 units 22,700 units Both rackets are produced in two departments, Forming and Assembly. The direct labor hours required for each racket are estimated as follows: Forming Department Assembly Department Junior 0.20 hour per unit 0.50 hour per unit Pro Striker 0.35 hour per unit 0.75 hour per...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT