In: Accounting
[The following information applies to the questions
displayed below.]
Antuan Company set the following standard costs for one unit of its
product.
| Direct materials (3.0 Ibs. @ $5.00 per Ib.) | $ | 15.00 | 
| Direct labor (1.8 hrs. @ $13.00 per hr.) | 23.40 | |
| Overhead (1.8 hrs. @ $18.50 per hr.) | 33.30 | |
| Total standard cost | $ | 71.70 | 
The predetermined overhead rate ($18.50 per direct labor hour) is
based on an expected volume of 75% of the factory’s capacity of
20,000 units per month. Following are the company’s budgeted
overhead costs per month at the 75% capacity level.
| Overhead Budget (75% Capacity) | |||||
| Variable overhead costs | |||||
| Indirect materials | $ | 30,000 | |||
| Indirect labor | 90,000 | ||||
| Power | 
 30,000  | 
||||
| Repairs and maintenance | 30,000 | ||||
| Total variable overhead costs | $ | 180,000 | |||
| Fixed overhead costs | |||||
| Depreciation—Building | 23,000 | ||||
| Depreciation—Machinery | 72,000 | ||||
| Taxes and insurance | 16,000 | ||||
| Supervision | 208,500 | ||||
| Total fixed overhead costs | 319,500 | ||||
| Total overhead costs | $ | 499,500 | |||
The company incurred the following actual costs when it operated at
75% of capacity in October.
| Direct materials (45,500 Ibs. @ $5.20 per lb.) | $ | 236,600 | |||
| Direct labor (21,000 hrs. @ $13.20 per hr.) | 277,200 | ||||
| Overhead costs | |||||
| Indirect materials | $ | 41,900 | |||
| Indirect labor | 176,950 | ||||
| Power | 34,500 | ||||
| Repairs and maintenance | 34,500 | ||||
| Depreciation—Building | 23,000 | ||||
| Depreciation—Machinery | 97,200 | ||||
| Taxes and insurance | 14,400 | ||||
| Supervision | 208,500 | 630,950 | |||
| Total costs | $ | 1,144,750 | |||
Required:
1&2. Prepare flexible overhead budgets for
October showing the amounts of each variable and fixed cost at the
65%, 75%, and 85% capacity levels and classify all items listed in
the fixed budget as variable or fixed.