Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

Mussatto Company expects to produce 47,160 units of product IOA during the curre

ID: 2491903 • Letter: M

Question

Mussatto Company expects to produce 47,160 units of product IOA during the current year. Budgeted variable manufacturing costs per unit are direct materials $6, direct labor $13, and overhead $19. Annual budgeted fixed manufacturing overhead costs are $98,760 for depreciation and $48,132 for supervision. In the current month, Mussatto produced 6,340 units and incurred the following costs: direct materials $34,956, direct labor $80,549, variable overhead $129,163, depreciation $8,230, and supervision $4,215. Prepare a flexible budget report. (List variable costs before fixed costs.)

Explanation / Answer

Flexible Budget Report

Difference

Budget Actual

Difference

F / UF / None Units produced 6340 6340 Variable Costs: Direct Materials @6 $38040 $34956 $3084 F Direct Labor@13 82420 80549 1871 F Variable Overhead @19 120460 129163 8703 UF Total Variable Costs 240920 244668 3748 UF Fixed costs: Depreciation 8230 8230 0 None Supervision 4011 4215 204 UF Total Fixed Costs 12241 12445 204 UF Total Manufacturing Costs $253161 $257113 $3952 UF