Concord Company manufactures tablecloths. Sales have grown rapidly over the past 2 years. As a result, the president has installed a budgetary control system for 2020. The following data were used in developing the master manufacturing overhead budget for the Ironing Department, which is based on an activity index of direct labor hours. Variable costs   Rate per Direct Labor Hour   Annual Fixed Costs Indirect labor   $0.40   Supervision   $43,680 Indirect materials   0.51   Depreciation   17,160 Factory utilities   0.34   Insurance   12,480 Factory repairs   0.24   Rent   23,040 The master overhead budget was prepared on the expectation that 484,200 direct labor hours will be worked during the year. In June, 38,600 direct labor hours were worked. At that level of activity, actual costs were as shown below. Variable—per direct labor hour: indirect labor $0.43, indirect materials $0.50, factory utilities $0.38, and factory repairs $0.29. Fixed: same as budgeted.

Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter8: Budgeting
Section: Chapter Questions
Problem 1BE: At the beginning of the period, the Fabricating Department budgeted direct labor of 72,000 and...
icon
Related questions
icon
Concept explainers
Question

Concord Company manufactures tablecloths. Sales have grown rapidly over the past 2 years. As a result, the president has installed a budgetary control system for 2020. The following data were used in developing the master manufacturing overhead budget for the Ironing Department, which is based on an activity index of direct labor hours.

Variable costs
 
Rate per Direct
Labor Hour
 
Annual Fixed Costs
Indirect labor   $0.40   Supervision   $43,680
Indirect materials   0.51   Depreciation   17,160
Factory utilities   0.34   Insurance   12,480
Factory repairs   0.24   Rent   23,040


The master overhead budget was prepared on the expectation that 484,200 direct labor hours will be worked during the year. In June, 38,600 direct labor hours were worked. At that level of activity, actual costs were as shown below.

Variable—per direct labor hour: indirect labor $0.43, indirect materials $0.50, factory utilities $0.38, and factory repairs $0.29.

Fixed: same as budgeted.

 

 

(b) Prepare a budget report for June comparing actual results with budget data based on the flexible budget. (List variable costs
before fixed costs.)
CONCORD COMPANY
Ironing Department
Manufacturing Overhead Flexible Budget Report
For the Month Ended June 30, 2020
Difference
Favorable
Unfavorable
Neither Favorable
Budget
Actual Costs
nor Unfavorable
38600
38600
15440
16598
1158
Favorable
19686
19300
386
Unfavorable
13124
14668
1544
Unfavorable
9264
11194
1930
Unfavorable
57514
61760
4246
Unfavorable
43680
43680
Neither Favorable
17160
17160
Neither Favorable
12480
12480
Neither Favorable
23040
23040
Neither Favorable
93360
93360
Neither Favorable
153874
2$
158120
2$
4246
i
Unfavorable
%24
Transcribed Image Text:(b) Prepare a budget report for June comparing actual results with budget data based on the flexible budget. (List variable costs before fixed costs.) CONCORD COMPANY Ironing Department Manufacturing Overhead Flexible Budget Report For the Month Ended June 30, 2020 Difference Favorable Unfavorable Neither Favorable Budget Actual Costs nor Unfavorable 38600 38600 15440 16598 1158 Favorable 19686 19300 386 Unfavorable 13124 14668 1544 Unfavorable 9264 11194 1930 Unfavorable 57514 61760 4246 Unfavorable 43680 43680 Neither Favorable 17160 17160 Neither Favorable 12480 12480 Neither Favorable 23040 23040 Neither Favorable 93360 93360 Neither Favorable 153874 2$ 158120 2$ 4246 i Unfavorable %24
(a) Prepare a monthly manufacturing overhead flexible budget for the year ending December 31, 2020, assuming production
levels range from 42,400 to 57,400 direct labor hours. Use increments of 5,000 direct labor hours. (List variable costs before
fixed costs.)
CONCORD COMPANY
Monthly Manufacturing Overhead Flexible Budget
Ironing Department
For the Year 2020
Activity Level
Direct Labor Hours
42,400
47400
Variable Costs
Factory Utilities
16116
i
24
17
Factory Repairs
11376
i
12
Indirect Labor
18960
i
20
Indirect Materials
24174
i
26
Total Variable Costs v
70626
i
78
Fixed Costs
Supervision
3640
i
3
Depreciation
1430
i
Insurance
1040
i
Rent
1920
i
Total Fixed Costs
8030
i
8.
Total Costs
78656
86
Transcribed Image Text:(a) Prepare a monthly manufacturing overhead flexible budget for the year ending December 31, 2020, assuming production levels range from 42,400 to 57,400 direct labor hours. Use increments of 5,000 direct labor hours. (List variable costs before fixed costs.) CONCORD COMPANY Monthly Manufacturing Overhead Flexible Budget Ironing Department For the Year 2020 Activity Level Direct Labor Hours 42,400 47400 Variable Costs Factory Utilities 16116 i 24 17 Factory Repairs 11376 i 12 Indirect Labor 18960 i 20 Indirect Materials 24174 i 26 Total Variable Costs v 70626 i 78 Fixed Costs Supervision 3640 i 3 Depreciation 1430 i Insurance 1040 i Rent 1920 i Total Fixed Costs 8030 i 8. Total Costs 78656 86
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Principles of Cost Accounting
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT