In: Accounting
Packaging Solutions Corporation manufactures and sells a wide variety of packaging products. Performance reports are prepared monthly for each department. The planning budget and flexible budget for the Production Department are based on the following formulas, where q is the number of labor-hours worked in a month:
Cost Formulas | |
Direct labor | $16.60q |
Indirect labor | $4,700 + $2.10q |
Utilities | $5,600 + $0.70q |
Supplies | $1,600 + $0.30q |
Equipment depreciation | $18,200 + $3.00q |
Factory rent | $8,600 |
Property taxes | $2,600 |
Factory administration | $13,400 + $0.80q |
The Production Department planned to work 4,400 labor-hours in March; however, it actually worked 4,200 labor-hours during the month. Its actual costs incurred in March are listed below:
Actual Cost Incurred in March | |||
Direct labor | $ | 71,360 | |
Indirect labor | $ | 13,120 | |
Utilities | $ | 9,070 | |
Supplies | $ | 3,130 | |
Equipment depreciation | $ | 30,800 | |
Factory rent | $ | 9,000 | |
Property taxes | $ | 2,600 | |
Factory administration | $ | 16,150 | |
Required:
1. Prepare the Production Department’s planning budget for the month.
2. Prepare the Production Department’s flexible budget for the month.
3. Prepare the Production Department’s flexible budget performance report for March, including both the spending and activity variances.
Planned Budget: | ||||||||||
Direct labour | (16.6*4400) | 73040 | ||||||||
Indirect labour | (4700+2.10*4400) | 13940 | ||||||||
Utilities | (5600+0.70*4400) | 8680 | ||||||||
Supplies | (1600*0.3*4400) | 2920 | ||||||||
Equipment dep | (18200+3*4400) | 31400 | ||||||||
factory rent | 8600 | |||||||||
Property taxes | 2600 | |||||||||
factory admin | (13400+0.8*4400) | 16920 | ||||||||
Total cost | 158100 | |||||||||
Flexible Budget: | ||||||||||
Direct labour | (16.6*4200) | 69720 | ||||||||
Indirect labour | (4700+2.10*4200) | 13520 | ||||||||
Utilities | (5600+0.70*4200) | 8540 | ||||||||
Supplies | (1600*0.3*4200) | 2860 | ||||||||
Equipment dep | (18200+3*4200) | 30800 | ||||||||
factory rent | 8600 | |||||||||
Property taxes | 2600 | |||||||||
factory admin | (13400+0.8*4200) | 16760 | ||||||||
Total cost | 153400 | |||||||||
Production Departmentt Flexible Budget report | ||||||||||
Actual | Spending variance | Flexible | Activity Variance | Planned | ||||||
Direct labour | 71360 | 1640 | Unfav | 69720 | 3320 | Unfav | 73040 | |||
Indirect labour | 13120 | 400 | Fav | 13520 | 420 | Unfav | 13940 | |||
Utilities | 9070 | 530 | Unfav | 8540 | 140 | Unfav | 8680 | |||
Supplies | 3130 | 270 | Unfav | 2860 | 60 | Unfav | 2920 | |||
Equipment dep | 30800 | 0 | 30800 | 600 | Unfav | 31400 | ||||
factory rent | 9000 | 400 | Unfav | 8600 | 0 | 8600 | ||||
Property taxes | 2600 | 0 | 2600 | 0 | 2600 | |||||
factory admin | 16150 | 610 | fav | 16760 | 160 | Unfav | 16920 | |||
Total cost | 155230 | 1830 | 153400 | 4700 | Unfav | 158100 | ||||