Answer:
TIGER EQUIPMENT INC.
Factory Overhead Cost Budget—Welding Department
For the Month Ended May 31 Budgets
1 Variable costs: Static Flexible Actual Variance
2 Indirect factory wages $40,020 $41,768 $42,268 $500 U
3 Power and light 20,880 21,792 22,064 272 U
4 Indirect materials 17,400 18,160 18,700 540 U
5 Total variable cost $78,300 $81,720 $83,032 $1,312 U
6 Fixed costs:
7 Supervisory salaries $19,800 $19,800 $19,800 None
8 Depreciation of plant & equipment 35,700 35,700 35,700 None
9 Insurance and property taxes 18,450 18,450 18,450 None
10 Total fixed cost 73,950 $73,950 $73,950 None
11 Total factory overhead cost $152,25 $155,670 $156,982 $1,312 U
Explanation:
TIGER EQUIPMENT INC.
Factory Overhead Cost Budget—Welding Department
For the Month Ended May 31
1 Variable costs: Static Flexible Actual Variance
2 Indirect factory wages $40,020 $41,768 $42,268 $500 U
3 Power and light 20,880 21,792 22,064 272 U
4 Indirect materials 17,400 18,160 18,700 540 U
5 Total variable cost $78,300 $81,720 $83,032 $1,312 U
6 Fixed costs:
7 Supervisory salaries $19,800 $19,800 $19,800 None
8 Depreciation of plant & equipment 35,700 35,700 35,700 None
9 Insurance and property taxes 18,450 18,450 18,450 None
10 Total fixed cost 73,950 $73,950 $73,950 None
11 Total factory overhead cost $152,25 $155,670 $156,982 $1,312 U
Flexing the budget:
Indirect factory wages $40,020.00/8,700 * 9,080 = $41,768
Power and light 20,880.00/8,700 * 9,080 = $
21,792
Indirect materials 17,400.00
/8,700 * 9,080 = $18,160
Total variable cost $78,300.00/8,700 * 9,080 = $81,720