Flexible budget for factory overhead Presented below are the monthly factory overhead c...

Flexible budget for factory overhead

Presented below are the monthly factory overhead cost budget (at normal capacity of 5,000 units or 20,000 direct labor hours) and the production and cost data for a month. The predetermined overhead rate is based on normal capacity.

Required:

1. Assuming that variable costs will vary in direct proportion to the change in volume, prepare a flexible budget for production levels of 80%, 90%, and 110% of normal capacity. Also determine the rate for application of factory overhead to work-in-process at each level of volume in both units and direct labor hours.

2. Prepare a flexible budget for production levels of 80%, 90%, and 110%, assuming that variable costs will vary in direct proportion to the change in volume, but with the following exceptions. (Hint: Set up a third category for semi variable/ fixed expenses.)

a. At 110% of capacity, another supervisor will be needed at a salary of $10,500 annually.

b. At 80% of capacity, the repairs expense will drop to one-half of the amount at 100% capacity.

c. At 80% of capacity, one part-time maintenance worker, earning $6,000 a year, will be laid off.

d. At 110% of capacity, a machine not normally in use and on which no depreciation is normally recorded will be used in production. Its cost was $12,000, it has a ten year life, and straight-line depreciation will be taken.