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 | $576,000 |
| Utilities | 26,000 |
| Depreciation | 44,000 |
| Total | $646,000 |
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 | $608,000 | 96,000 | ||
| February | 583,000 | 88,000 | ||
| March | 553,000 | 79,000 | ||
The Machining Department supervisor has been very pleased with this performance because actual expenditures for January–March have been significantly less than the monthly static budget of 646,000. 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 | $22 |
| Utility cost per direct labor hour | $1 |
| Direct labor hours per unit | 0.25 |
| Planned monthly unit production | 105,000 |
a. Prepare a flexible budget for the actual units produced for January, February, and March in the Machining Department. Assume depreciation is a fixed cost. If required, use per unit amounts carried out to two decimal places.
| Niland Company | |||
| Machining Department Budget | |||
| For the Three Months Ending March 31 | |||
| January | February | March | |
| Units of production | 96,000 | 88,000 | 79,000 |
| $ | $ | $ | |
| Total | $ | $ | $ |
| Supporting calculations: | |||
| Units of production | 96,000 | 88,000 | 79,000 |
| Hours per unit | x | x | x |
| Total hours of production | |||
| Wages per hour | x $ | x $ | x $ |
| Total wages | $ | $ | $ |
| Total hours of production | |||
| Utility costs per hour | x $ | x $ | x $ |
| Total utilities | $ | $ | $ |
b. Compare the flexible budget with the actual expenditures for the first three months.
| January | February | March | |
| Total flexible budget | $ | $ | $ |
| Actual cost | |||
| Excess of actual cost over budget | $ | $ | $ |
What does this comparison suggest?
| The Machining Department has performed better than originally thought. | |
| The department is spending more than would be expected. |
In: Accounting
The production supervisor of the Machining Department for Hagerstown Company agreed to the following monthly static budget for the upcoming year:
| Hagerstown Company Machining Department Monthly Production Budget |
|
| Wages | $310,000 |
| Utilities | 15,000 |
| Depreciation | 26,000 |
| Total | $351,000 |
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 | |||
| May | $331,000 | 71,000 | ||
| June | 312,000 | 64,000 | ||
| July | 299,000 | 58,000 | ||
The Machining Department supervisor has been very pleased with this performance because actual expenditures for May–July have been significantly less than the monthly static budget of 351,000. 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 | $20.00 |
| Utility cost per direct labor hour | $1.00 |
| Direct labor hours per unit | 0.20 |
| Planned monthly unit production | 77,000 |
a. Prepare a flexible budget for the actual units produced for May, June, and July in the Machining Department. Assume depreciation is a fixed cost. If required, use per unit amounts carried out to two decimal places.
| Hagerstown Company | |||
| Machining Department Budget | |||
| For the Three Months Ending July 31 | |||
| May | June | July | |
| Units of production | 71,000 | 64,000 | 58,000 |
| Wages | $ | $ | $ |
| Utilities | |||
| Depreciation | |||
| Total | $ | $ | $ |
| Supporting calculations: | |||
| Units of production | 71,000 | 64,000 | 58,000 |
| Hours per unit | x | x | x |
| Total hours of production | |||
| Wages per hour | x $ | x $ | x $ |
| Total wages | $ | $ | $ |
| Total hours of production | |||
| Utility costs per hour | x $ | x $ | x $ |
| Total utilities | $ | $ | $ |
Feedback
For each level of production, show wages, utilities, and depreciation.
b. Compare the flexible budget with the actual expenditures for the first three months.
| May | June | July | |
| Total flexible budget | $ | $ | $ |
| Actual cost | |||
| Excess of actual cost over budget | $ | $ | $ |
In: Accounting
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 been very pleased with this performance because actual expenditures for January–March have been significantly less than the monthly static budget of 813,000. 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 | $21 |
| Utility cost per direct labor hour | $1.3 |
| Direct labor hours per unit | 0.25 |
| Planned monthly unit production | 133,000 |
a. Prepare a flexible budget for the actual units produced for January, February, and March in the Machining Department. Assume depreciation is a fixed cost. If required, use per unit amounts carried out to two decimal places.
| Niland Company | |||
| Machining Department Budget | |||
| For the Three Months Ending March 31 | |||
| January | February | March | |
| Units of production | 122,000 | 111,000 | 100,000 |
| $ | $ | $ | |
| Total | $ | $ | $ |
| Supporting calculations: | |||
| Units of production | 122,000 | 111,000 | 100,000 |
| Hours per unit | x | x | x |
| Total hours of production | |||
| Wages per hour | x $ | x $ | x $ |
| Total wages | $ | $ | $ |
| Total hours of production | |||
| Utility costs per hour | x $ | x $ | x $ |
| Total utilities | $ | $ | $ |
b. Compare the flexible budget with the actual expenditures for the first three months.
| January | February | March | |
| Total flexible budget | $ | $ | $ |
| Actual cost | |||
| Excess of actual cost over budget | $ | $ | $ |
What does this comparison suggest?
| The Machining Department has performed better than originally thought. | |
| The department is spending more than would be expected. |
In: Accounting
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 $271,000 Utilities 16,000 Depreciation 27,000 Total $314,000 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 $296,000 73,000 February 284,000 67,000 March 270,000 60,000 The Machining Department supervisor has been very pleased with this performance because actual expenditures for January–March have been significantly less than the monthly static budget of 314,000. 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 $17 Utility cost per direct labor hour $1 Direct labor hours per unit 0.2 Planned monthly unit production 80,000 a. Prepare a flexible budget for the actual units produced for January, February, and March in the Machining Department. Assume depreciation is a fixed cost. If required, use per unit amounts carried out to two decimal places. Niland Company Machining Department Budget For the Three Months Ending March 31 January February March Units of production 73,000 67,000 60,000 $ $ $ Total $ $ $ Supporting calculations: Units of production 73,000 67,000 60,000 Hours per unit x x x Total hours of production Wages per hour x $ x $ x $ Total wages $ $ $ Total hours of production Utility costs per hour x $ x $ x $ Total utilities $ $ $ b. Compare the flexible budget with the actual expenditures for the first three months. January February March Total flexible budget $ $ $ Actual cost Excess of actual cost over budget $ $ $ What does this comparison suggest? The Machining Department has performed better than originally thought. The department is spending more than would be expected.
In: Accounting
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 | $629,000 |
| Utilities | 33,000 |
| Depreciation | 55,000 |
| Total | $717,000 |
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 | $676,000 | 110,000 | ||
| February | 644,000 | 100,000 | ||
| March | 613,000 | 90,000 | ||
The Machining Department supervisor has been very pleased with this performance because actual expenditures for January–March have been significantly less than the monthly static budget of 717,000. 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 | $21 |
| Utility cost per direct labor hour | $1.1 |
| Direct labor hours per unit | 0.25 |
| Planned monthly unit production | 120,000 |
a. Prepare a flexible budget for the actual units produced for January, February, and March in the Machining Department. Assume depreciation is a fixed cost. If required, use per unit amounts carried out to two decimal places.
| Niland Company | |||
| Machining Department Budget | |||
| For the Three Months Ending March 31 | |||
| January | February | March | |
| Units of production | 110,000 | 100,000 | 90,000 |
| $ | $ | $ | |
| Total | $ | $ | $ |
| Supporting calculations: | |||
| Units of production | 110,000 | 100,000 | 90,000 |
| Hours per unit | x | x | x |
| Total hours of production | |||
| Wages per hour | x $ | x $ | x $ |
| Total wages | $ | $ | $ |
| Total hours of production | |||
| Utility costs per hour | x $ | x $ | x $ |
| Total utilities | $ | $ | $ |
b. Compare the flexible budget with the actual expenditures for the first three months.
| January | February | March | |
| Total flexible budget | $ | $ | $ |
| Actual cost | |||
| Excess of actual cost over budget | $ | $ | $ |
What does this comparison suggest?
| The Machining Department has performed better than originally thought. | |
| The department is spending more than would be expected. |
In: Accounting
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 been very pleased with this performance because actual expenditures for January–March have been significantly less than the monthly static budget of 665,000. 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 | $19 |
| Utility cost per direct labor hour | $0.9 |
| Direct labor hours per unit | 0.5 |
| Planned monthly unit production | 63,000 |
a. Prepare a flexible budget for the actual units produced for January, February, and March in the Machining Department. Assume depreciation is a fixed cost. If required, use per unit amounts carried out to two decimal places.
| Niland Company | |||
| Machining Department Budget | |||
| For the Three Months Ending March 31 | |||
| January | February | March | |
| Units of production | 57,000 | 52,000 | 47,000 |
| $ | $ | $ | |
| Total | $ | $ | $ |
| Supporting calculations: | |||
| Units of production | 57,000 | 52,000 | 47,000 |
| Hours per unit | x | x | x |
| Total hours of production | |||
| Wages per hour | x $ | x $ | x $ |
| Total wages | $ | $ | $ |
| Total hours of production | |||
| Utility costs per hour | x $ | x $ | x $ |
| Total utilities | $ | $ | $ |
b. Compare the flexible budget with the actual expenditures for the first three months.
| January | February | March | |
| Total flexible budget | $ | $ | $ |
| Actual cost | |||
| Excess of actual cost over budget | $ | $ | $ |
What does this comparison suggest?
| The Machining Department has performed better than originally thought. | |
| The department is spending more than would be expected. |
In: Accounting
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 | $1,535,000 |
| Utilities | 63,000 |
| Depreciation | 105,000 |
| Total | $1,703,000 |
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 | $1,602,000 | 128,000 | ||
| February | 1,531,000 | 117,000 | ||
| March | 1,451,000 | 105,000 | ||
The Machining Department supervisor has been very pleased with this performance because actual expenditures for January–March have been significantly less than the monthly static budget of 1,703,000. 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 | $22 |
| Utility cost per direct labor hour | $0.9 |
| Direct labor hours per unit | 0.5 |
| Planned monthly unit production | 140,000 |
a. Prepare a flexible budget for the actual units produced for January, February, and March in the Machining Department. Assume depreciation is a fixed cost. If required, use per unit amounts carried out to two decimal places.
| Niland Company | |||
| Machining Department Budget | |||
| For the Three Months Ending March 31 | |||
| January | February | March | |
| Units of production | 128,000 | 117,000 | 105,000 |
| $ | $ | $ | |
| Total | $ | $ | $ |
| Supporting calculations: | |||
| Units of production | 128,000 | 117,000 | 105,000 |
| Hours per unit | x | x | x |
| Total hours of production | |||
| Wages per hour | x $ | x $ | x $ |
| Total wages | $ | $ | $ |
| Total hours of production | |||
| Utility costs per hour | x $ | x $ | x $ |
| Total utilities | $ | $ | $ |
b. Compare the flexible budget with the actual expenditures for the first three months.
| January | February | March | |
| Total flexible budget | $ | $ | $ |
| Actual cost | |||
| Excess of actual cost over budget | $ | $ | $ |
What does this comparison suggest?
| The Machining Department has performed better than originally thought. | |
| The department is spending more than would be expected. |
In: Accounting
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two cost drivers it uses in its budgeting and performance reports—the number of courses and the total number of students. For example, the school might run two courses in a month and have a total of 63 students enrolled in those two courses. Data concerning the company’s cost formulas appear below:
| Fixed Cost per Month | Cost per Course | Cost per Student |
|||||
| Instructor wages | $ | 2,970 | |||||
| Classroom supplies | $ | 280 | |||||
| Utilities | $ | 1,210 | $ | 50 | |||
| Campus rent | $ | 4,500 | |||||
| Insurance | $ | 2,000 | |||||
| Administrative expenses | $ | 3,700 | $ | 46 | $ | 7 | |
For example, administrative expenses should be $3,700 per month plus $46 per course plus $7 per student. The company’s sales should average $850 per student.
The company planned to run four courses with a total of 63 students; however, it actually ran four courses with a total of only 59 students. The actual operating results for September appear below:
| Actual | ||
| Revenue | $ | 50,650 |
| Instructor wages | $ | 11,160 |
| Classroom supplies | $ | 17,490 |
| Utilities | $ | 1,820 |
| Campus rent | $ | 4,500 |
| Insurance | $ | 2,140 |
| Administrative expenses | $ | 3,751 |
Required:
1. Prepare the company’s planning budget for September.
Prepare the company’s planning budget for September.
|
|||||||||||||||||||||||||||||||||
2. Prepare the company’s flexible budget for September.
Prepare the company’s flexible budget for September.
|
|||||||||||||||||||||||||||||||||
3. Calculate the revenue and spending
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
In: Accounting
1.
By royal decree, there is only a single toothpaste manufacturer in Arlington, and the following represents his demand curve (shown below). If the ATC of producing toothpaste is constant at $16.50, then the monopolist will produce:
| Demand | $20.00 | $19.50 | $19.00 | $18.50 | $18.00 | $17.50 | $17.00 | $16.50 | $16.00 |
| Price | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| Quantity |
Group of answer choices
A. shut down because AVC is not covered
B. 3 tubes at a total profit of $8
C. 4 tubes at a total profit of $6
D. 4 tubes at a total profit of $1.50
E. shut down because ATC is not covered
F. none of the above
2.
Monopoly is inefficient because
A. Group of answer choices production is not at minimum ATC
B. marginal revenue (MR) does not equal marginal cost (MC)
C. Price < Marginal cost
D. None of the above
E. added resources would be more valuable to society as inputs into the monopolized industry than where they are currently being used
3. (a)
Twenty-Twenty, LLC is a chartered monopoly supplier of fashion glasses frames and it produces with the following costs (shown below). What would Twenty-Twenty's output be?
| Cost | |||||||
| Qty | 1 | 2 | 3 | 4 | 5 | 6 |
7 |
|
Total Cost ($) |
$5 | 8 | 9 | 16 | 25 | 36 | 49 |
|
Demand |
|||||||
| Qty | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Price | $13 | 12.50 | 12 | 11.50 | 11 | 10.50 | 10 |
Group of answer choices
A. none of the above
B. 3
C. 1
D. 0
E. 5
3(b)
Twenty-Twenty, LLC is a chartered monopoly producer of fashion glasses frames and it produces with the following demand and costs schedule (shown below). At the profit maximizing level of output, what will Twenty-Twenty's profits be? What would Twenty-Twenty's output be?
| Cost | |||||||
| Qty | 1 | 2 | 3 | 4 | 5 | 6 |
7 |
|
Total Cost ($) |
$5 | 8 | 9 | 16 | 25 | 36 | 49 |
|
Demand |
|||||||
| Qty | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Price | $13 | 12.50 | 12 | 11.50 | 11 | 10.50 | 10 |
Group of answer choices
A. $11
B. $0
C. $30
D. None of the above
E. $35
3(C)
Twenty-Twenty, LLC is a monopolist producer of fashion glasses frames. It produces with the following cost and demand schedule (shown in the table below). At the profit maximizing output. the difference between Price and Marginal Cost would be: What would Twenty-Twenty's output be?
| Cost | |||||||
| Qty | 1 | 2 | 3 | 4 | 5 | 6 |
7 |
|
Total Cost ($) |
$5 | 8 | 9 | 16 | 25 | 36 | 49 |
|
Demand |
|||||||
| Qty | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Price | $13 | 12.50 | 12 | 11.50 | 11 | 10.50 | 10 |
Group of answer choices
A. 2
B. $5
C.$6
D. $4.50
E. 0
F. none of the above
In: Economics
In: Accounting