Gundy Company expects to produce 1,278,720 units of Product XX in 2014. Monthly production is expected to range from 85,670 to 123,730 units. Budgeted variable manufacturing costs per unit are direct materials $3, direct labor $8, and overhead $9. Budgeted fixed manufacturing costs per unit for depreciation are $4 and for supervision are $2. In March 2014, the company incurs the following costs in producing 104,700 units: direct materials $336,512, direct labor $832,049, and variable overhead $944,497. Actual fixed costs were equal to budgeted fixed costs. Prepare a flexible budget report for March.
Gundy Compny | |||
Flexible Budget Report | |||
Foe the month ended March 31,2014 | |||
Budget | Actual | Diffrance | |
Units producted | 104700 | 104700 | Favorable F/ Unfavorable U |
Variable costs | |||
Direct materials | 314100 | 336512 | -22412 |
Direct lavor | 837600 | 832049 | 5551 |
Overhead | 942300 | 944497 | -2197 |
Total variable cost | 2094000 | 2113058 | -19058 |
Fixed costs | |||
Depreciation | 426240 | 426240 | |
Supervision | 213120 | 213120 | |
Total fixed costs | 639360 | 639360 | |
Total costs | 2733360 | 2752418 | -19058 |
Working Notes
104700*3 | 314100 |
104700*8 | 837600 |
104700*9 | 942300 |
1278720*4/12 | 426240 |
1278720*2/12 | 213120 |