In: Accounting
Ratchet Company uses budgets in controlling costs. The August 2020 budget report for the company’s Assembling Department is as follows.
RATCHET COMPANY |
||||
Difference |
||||
|
|
|
Favorable |
|
Variable costs | ||||
Direct materials |
$51,600 |
$50,600 |
$1,000 |
Favorable |
Direct labor |
56,400 |
53,600 |
2,800 |
Favorable |
Indirect materials |
28,800 |
29,000 |
200 |
Unfavorable |
Indirect labor |
22,800 |
22,380 |
420 |
Favorable |
Utilities |
15,000 |
14,860 |
140 |
Favorable |
Maintenance |
8,400 |
8,740 |
340 |
Unfavorable |
Total variable |
183,000 |
179,180 |
3,820 |
Favorable |
Fixed costs | ||||
Rent |
12,200 |
12,200 |
–0– |
Neither Favorable nor Unfavorable |
Supervision |
16,900 |
16,900 |
–0– |
Neither Favorable nor Unfavorable |
Depreciation |
7,700 |
7,700 |
–0– |
Neither Favorable nor Unfavorable |
Total fixed |
36,800 |
36,800 |
–0– |
Neither Favorable nor Unfavorable |
Total costs |
$219,800 |
$215,980 |
$3,820 |
Favorable |
The monthly budget amounts in the report were based on an expected
production of 60,000 units per month or 720,000 units per year. The
Assembling Department manager is pleased with the report and
expects a raise, or at least praise for a job well done. The
company president, however, is unhappy with the results for August
because only 58,000 units were produced.
In September, 64,000 units were produced. Prepare the budget report using flexible budget data, assuming (1) each variable cost was 10% higher than its actual cost in August, and (2) fixed costs were the same in September as in August.