Question

In: Accounting

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 $484,000 Utilities 36,000 Depreciation 61,000 Total $581,000 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 $549,000 111,000 February 525,000 101,000 March 502,000 91,000 The Machining Department supervisor has been very pleased with this performance because actual expenditures for January–March have been less than the monthly static budget of $581,000. 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 $16.00 Utility cost per direct labor hour $1.20 Direct labor hours per unit 0.25 Planned monthly unit production 121,000 a. Prepare a flexible budget for the actual units produced for January, February, and March in the Machining Department. Assume that depreciation is a fixed cost. Enter all amounts as positive numbers. If required, use per unit amounts carried out to two decimal places.

Solutions

Expert Solution

(a) According to the question we need to prepare the flexible budget for the actual units produced for January, February, and March in the Machining Department.

Niland Company Flexible Production budget

For the three months

January, February, and March

Particulars January February March
Units produced 111,000 101,000 91,000
Wages(wn.1) (a) $444,000 $404,000 $364,000
Utilities (wn.2) (b) $33,300 $30,300 $27,300
Depreciation (c) (wn.3) $61,000 $61,000 $61,000
Total (a+b+c) $538,300 $495,300 $452,300

Working notes:

1.Calculation of wages:

Particulars January February March
Units produced (a) 111,000 101,000 91,000
Direct labor hours per unit (b) 0.25 0.25 0.25
Total hours of production (c=a*b) 27,750 25,250 22,750
Wages per hour (d) $16 $16 $16
Total wages (c*d) $444,000 $404,000 $364,000

2. Calculation of utilities:

Particulars January February March
Total hours of production (from wn.1)(a) 27,750 25,250 22,750
Utility cost per direct labor hour (b) $1.20 $1.20 $1.20
Total utilities (a*b) $33,300 $30,300 $27,300

3. Depreciation is considered as fixed cost, hence remains remains same in all the months.


Related Solutions

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 $1,125,000 Utilities 90,000 Depreciation 50,000 Total $1,265,000 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 $1,100,000 80,000 February 1,200,000 90,000 March 1,250,000 95,000 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 $315,000 Utilities 17,000 Depreciation 28,000 Total $360,000 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 $339,000 76,000 February 322,000 69,000 March 306,000 62,000 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 $767,000 Utilities 44,000 Depreciation 73,000 Total $884,000 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 $833,000 67,000 February 795,000 61,000 March 759,000 55,000 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 $255,000 Utilities 17,000 Depreciation 28,000 Total $300,000 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 $283,000 65,000 February 270,000 59,000 March 257,000 53,000 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 $1,127,000 Utilities 56,000 Depreciation 94,000 Total $1,277,000 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 $1,203,000 94,000 February 1,140,000 85,000 March 1,092,000 77,000 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 $333,000 Utilities 24,000 Depreciation 40,000 Total $397,000 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 $374,000 109,000 February 357,000 99,000 March 341,000 89,000 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 $1,396,000 Utilities 80,000 Depreciation 133,000 Total $1,609,000 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 $1,517,000 122,000 February 1,447,000 111,000 March 1,380,000 100,000 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 $698,000 Utilities 43,000 Depreciation 72,000 Total $813,000 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 $767,000 122,000 February 732,000 111,000 March 699,000 100,000 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 $593,000 Utilities 31,000 Depreciation 53,000 Total $677,000 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 $638,000 128,000 February 611,000 117,000 March 580,000 105,000 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 $590,000 Utilities 28,000 Depreciation 47,000 Total $665,000 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 $626,000 57,000 February 598,000 52,000 March 571,000 47,000 The Machining Department supervisor has...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT