In: Accounting
Flexible Budget Application The polishing department of Taylor Manufacturing Company oper-
ated during April 2019 with the following manufacturing overhead cost budget based on 4,000 hours
of monthly productive capacity:
TAYLOR MANUFACTURING COMPANY
Polishing Department
Overhead Budget (4,000 Hours)
for the Month of April 2019
Variable costs:
Factory supplies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $100,000
Indirect labor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 152,000
Utilities (usage charge) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 68,000
Patent royalties on secret process . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 296,000
Total variable overhead . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 616,000
Fixed costs:
Supervisory salaries . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $160,000
Depreciation on factory equipment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 144,000
Factory taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,000
Factory insurance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32,000
Utilities (base charge) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 80,000
Total fixed overhead . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 464,000
Total manufacturing overhead . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $1,080,000
The polishing department was operated for 4,600 hours during April and incurred the following
manufacturing overhead costs:
Factory supplies . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 97,520
Indirect labor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 136,160
Utilities (usage factor). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 82,800
Utilities (base factor). . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 96,000
Patent royalties. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 280,416
Supervisory salaries . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 168,000
Depreciation on factory equipment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 144,000
Factory taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 56,000
Factory insurance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 32,000
Total manufacturing overhead incurred . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $1,092,896
Required
Using a flexible budgeting approach, prepare a performance report for the polishing department for
April 2019, comparing actual overhead costs with budgeted overhead costs for 4,600 hours. Separate
overhead costs into variable and fixed components and show the amounts of any variances between
actual and budgeted amounts