In: Accounting
Leno Manufacturing Company prepared the following factory overhead cost budget for the Press Department for October of the current year, during which it expected to require 14,000 hours of productive capacity in the department: Variable overhead costs: Indirect factory labor $130,200 Power and light 6,300 Indirect materials 40,600 Total variable overhead cost $177,100 Fixed overhead costs: Supervisory salaries $61,990 Depreciation of plant and equipment 38,960 Insurance and property taxes 24,790 Total fixed overhead cost 125,740 Total factory overhead cost $302,840 Assuming that the estimated costs for November are the same as for October, prepare a flexible factory overhead cost budget for the Press Department for November for 12,000, 14,000, and 16,000 hours of production. Round your interim computations to the nearest cent, if required. Enter all amounts as positive numbers. Leno Manufacturing Company Factory Overhead Cost Budget-Press Department For the Month Ended November 30 Direct labor hours 12,000 14,000 16,000 Variable overhead costs: Indirect factory labor $ $ $ Power and light Indirect materials Total variable factory overhead $ $ $ Fixed factory overhead costs: Supervisory salaries $ $ $ Depreciation of plant and equipment Insurance and property taxes Total fixed factory overhead $ $ $ Total factory overhead $ $ $ ?
Flexible Budget | |||
Hours | 12000 | 14000 | 16000 |
Variable Costs | |||
Indirect Factory Labor | $ 1,11,600 | $ 1,30,200 | $ 1,48,800 |
Power and Light | $ 5,400 | $ 6,300 | $ 7,200 |
Indirect Material | $ 34,800 | $ 40,600 | $ 46,400 |
Total Variable Costs | $ 1,51,800 | $ 1,77,100 | $ 2,02,400 |
Fixed Overhead Costs | |||
Supervisory Salaries | $ 61,990 | $ 61,990 | $ 61,990 |
Depreciation | $ 38,960 | $ 38,960 | $ 38,960 |
Insurance and Property Taxes | $ 24,790 | $ 24,790 | $ 24,790 |
Total Fixed Overhead Costs | $ 1,25,740 | $ 1,25,740 | $ 1,25,740 |
Total Factory Overhead | $ 2,77,540 | $ 3,02,840 | $ 3,28,140 |