Ayayai Company estimates that 240.000 direct labor hours will be worked during the coming year. 2022. in the Packaging Department. On this basis, the following budgeted manufacturing overhead cost data are computed for the year. Fixed Overhead Costs Variable Overhead Costs Supervision 576.800 Indirect labor 5100.800 Depreciation 57.600 Indirect materials 72.000 Insurance 24.000 Repairs 55,200 Rent 19.200 Utilities 57.600 Property taxes 14.400 Lubricants 14.400 $192,000 $300.000 It is estimated that direct labor hours worked each month will range from 21.600 to 28.800 hours. During October. 21.600 direct labor hours were worked, and the following overhead costs were incurred. Fixed overhead costs: supervision 56.400. depreciation 54.800. insurance Sl.968. rent 51.600. and property taxes $1,200. Variable overhead costs: indirect labor $9,945. indirect materials 56.144, repairs 54.880. utilities $5,472. and lubricants $1,536. (a) Prepare a monthly manufacturing overhead flexible budget for each increment of 2,400 direct labor hours over the relevant range for the year ending December 31.2022. (List variable costs before fixed costs.)
Ayayai Company estimates that 240.000 direct labor hours will be worked during the coming year. 2022. in the Packaging Department. On this basis, the following budgeted manufacturing overhead cost data are computed for the year. Fixed Overhead Costs Variable Overhead Costs Supervision 576.800 Indirect labor 5100.800 Depreciation 57.600 Indirect materials 72.000 Insurance 24.000 Repairs 55,200 Rent 19.200 Utilities 57.600 Property taxes 14.400 Lubricants 14.400 $192,000 $300.000 It is estimated that direct labor hours worked each month will range from 21.600 to 28.800 hours. During October. 21.600 direct labor hours were worked, and the following overhead costs were incurred. Fixed overhead costs: supervision 56.400. depreciation 54.800. insurance Sl.968. rent 51.600. and property taxes $1,200. Variable overhead costs: indirect labor $9,945. indirect materials 56.144, repairs 54.880. utilities $5,472. and lubricants $1,536. (a) Prepare a monthly manufacturing overhead flexible budget for each increment of 2,400 direct labor hours over the relevant range for the year ending December 31.2022. (List variable costs before fixed costs.)
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Concept explainers
Variance Analysis
In layman's terms, variance analysis is an analysis of a difference between planned and actual behavior. Variance analysis is mainly used by the companies to maintain a control over a business. After analyzing differences, companies find the reasons for the variance so that the necessary steps should be taken to correct that variance.
Standard Costing
The standard cost system is the expected cost per unit product manufactured and it helps in estimating the deviations and controlling them as well as fixing the selling price of the product. For example, it helps to plan the cost for the coming year on the various expenses.
Topic Video
Question
Ayayai Company estimates that 240.000 direct labor hours will be worked during the coming year. 2022. in the Packaging Department. On this basis, the following budgeted manufacturing overhead cost data are computed for the year.
Fixed Overhead Costs Variable Overhead Costs
Supervision 576.800 Indirect labor 5100.800
Insurance 24.000 Repairs 55,200
Rent 19.200 Utilities 57.600
Property taxes 14.400 Lubricants 14.400
$192,000 $300.000
It is estimated that direct labor hours worked each month will range from 21.600 to 28.800 hours.
During October. 21.600 direct labor hours were worked, and the following overhead costs were incurred.
Fixed overhead costs: supervision 56.400. depreciation 54.800. insurance Sl.968. rent 51.600. and property taxes $1,200.
Variable overhead costs: indirect labor $9,945. indirect materials 56.144, repairs 54.880. utilities $5,472. and lubricants $1,536.
(a) Prepare a monthly manufacturing overhead flexible budget for each increment of 2,400 direct labor hours over the relevant range for the year ending December 31.2022. (List variable costs before fixed costs.)
![UT
AYAYAI COMPANY
Packaging Department
Monthly Manufacturing Overhead Flexible Budget
For the Year 2022
21,600
9,072
6,480
4,968
5,184
1,296
27,000
6,400
4,800
2,400
1,600
1,200
16,400
43,400
69
$
24,000
10,080
7,200
5,520
5.760
1,440
30,000
6,400
4,800
2,400
1,600
1,200
16,400
46,400
69
$
26,400
11,088
7,920
6,072
6,336
1,584
33,000
6,400
4,800
2,400
1,600
1,200
16,400
49,400
60
EA
28,800
12,096
8,640
6,624
6,912
1,728
36,000
6,400
4,800
2,400
1,600
1,200
16,400
52,400](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F5b038a8b-53d9-4c60-ba0c-2200dc11f29a%2F45e8baf5-4fef-4b0f-b427-b46cb3d6d42d%2Fit2f7u_processed.jpeg&w=3840&q=75)
Transcribed Image Text:UT
AYAYAI COMPANY
Packaging Department
Monthly Manufacturing Overhead Flexible Budget
For the Year 2022
21,600
9,072
6,480
4,968
5,184
1,296
27,000
6,400
4,800
2,400
1,600
1,200
16,400
43,400
69
$
24,000
10,080
7,200
5,520
5.760
1,440
30,000
6,400
4,800
2,400
1,600
1,200
16,400
46,400
69
$
26,400
11,088
7,920
6,072
6,336
1,584
33,000
6,400
4,800
2,400
1,600
1,200
16,400
49,400
60
EA
28,800
12,096
8,640
6,624
6,912
1,728
36,000
6,400
4,800
2,400
1,600
1,200
16,400
52,400
![Activity Level
Direct Labor Hours
Variable Costs
Indirect Labor
Indirect Materials
Repairs
Utilities
Lubricants
Total Variable Costs
Fixed Costs
Supervision
Depreciation
Insurance
Rent
Property Taxes
Total Fixed Costs
Total Costs
69
AYAYAI COMPANY
Packaging Department
Monthly Manufacturing Overhead Flexible Budget
For the Year 2022
21,600
9,072
6,480
4,968
5,184
1,296
27,000
6,400
4,800
2,400
1,600
1,200
16,400
43,400
69
24,000
10,080
7,200
5,520
5,760
1,440
30,000
6,400
4,800
2,400
1,600
1,200
16,400
46,400
69
26,400
11,088
7,920
6,072
6,336
1,584
33,000
6,400
4,800
2,400
1,600
1,200
16,400
49,400](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F5b038a8b-53d9-4c60-ba0c-2200dc11f29a%2F45e8baf5-4fef-4b0f-b427-b46cb3d6d42d%2Femaa02_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Activity Level
Direct Labor Hours
Variable Costs
Indirect Labor
Indirect Materials
Repairs
Utilities
Lubricants
Total Variable Costs
Fixed Costs
Supervision
Depreciation
Insurance
Rent
Property Taxes
Total Fixed Costs
Total Costs
69
AYAYAI COMPANY
Packaging Department
Monthly Manufacturing Overhead Flexible Budget
For the Year 2022
21,600
9,072
6,480
4,968
5,184
1,296
27,000
6,400
4,800
2,400
1,600
1,200
16,400
43,400
69
24,000
10,080
7,200
5,520
5,760
1,440
30,000
6,400
4,800
2,400
1,600
1,200
16,400
46,400
69
26,400
11,088
7,920
6,072
6,336
1,584
33,000
6,400
4,800
2,400
1,600
1,200
16,400
49,400
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Knowledge Booster
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.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education