Respuesta :
Answer:
Packaging Solutions Corporation
1. Planning Budget
Direct labor                $68,460
Indirect labor               $12,500
Utilities                    $7,200
Supplies                   $2,980
Equipment depreciation     $28,600
Factory rent                $8,500
Property taxes              $2,700
Factory administration      $15,820
2. Flexible Budget
Direct labor               $65,200
Indirect labor               $12,100
Utilities                    $7,100
Supplies                  $2,900
Equipment depreciation     $28,100
Factory rent               $8,500
Property taxes             $2,700
Factory administration      $15,700
3. Spending Variances:
                         Flexible  Actual    Spending
                         Budget  Budget    Variance
Direct labor               $65,200  $66,780   $1,580 U
Indirect labor               $12,100   $11,680    $420 F
Utilities                    $7,100   $7,590    $490 U
Supplies                  $2,900   $3,190    $290 U
Equipment depreciation     $28,100  $28,100     $0   None
Factory rent               $8,500  $8,500     $0   None
Property taxes             $2,700  $2,700     $0   None
Factory administration      $15,700  $15,050     $650 F
Explanation:
a) Data and Calculations:
Planned labor-hours in March = 4,200
Actual labor-hours in March = 4,000
Cost Formulas
Direct labor $16.30q
Indirect labor $4,100 + $2.00q
Utilities $5,100 + $0.50q
Supplies $1,300 + $0.40q
Equipment depreciation $18,100 + $2.50q
Factory rent $8,500
Property taxes $2,700
Factory administration $13,300 + $0.60q
Actual Cost Incurred In March:
Direct labor            $ 66,780
Indirect labor           $ 11,680
Utilities                $ 7,590
Supplies               $ 3,190
Equipment depreciation $ 28,100
Factory rent            $ 8,900
Property taxes          $ 2,700
Factory administration  $ 15,050
Flexible Budget:
Direct labor $16.30 * 4,000 = $65,200
Indirect labor $4,100 + $2.00 Â * 4,000 = $12,100
Utilities $5,100 + $0.50 * 4,000 = $7,100
Supplies $1,300 + $0.40 * 4,000 = $2,900
Equipment depreciation $18,100 + $2.50 * 4,000 = $28,100
Factory rent $8,500
Property taxes $2,700
Factory administration $13,300 + $0.60 * 4,000 = $15,700
Planning Budget
Direct labor $16.30 * 4,200 = $68,460
Indirect labor $4,100 + $2.00 * 4,200 = $12,500
Utilities $5,100 + $0.50 * 4,200 $7,200
Supplies $1,300 + $0.40 * 4,200 $2,980
Equipment depreciation $18,100 + $2.50 * 4,200 = $28,600
Factory rent $8,500
Property taxes $2,700
Factory administration $13,300 + $0.60 * 4,200 = $15,820