Cook Company estimates that 357,300 direct labor hours will be worked during the coming year, 2014, in the Packaging Department. On this basis, the budgeted manufacturing overhead cost data are computed for the year. Prepare a monthly manufacturing overhead flexible budget for each increment of 2,700 direct labor hours over the relevant range for the year ending December 31, 2014.
|
Fixed Overhead Costs
|
|
Variable Overhead Costs
|
| Supervision |
|
$92,520
|
|
Indirect labor |
|
$164,358
|
| Depreciation |
|
74,520
|
|
Indirect materials |
|
78,606
|
| Insurance |
|
26,160
|
|
Repairs |
|
60,741
|
| Rent |
|
19,800
|
|
Utilities |
|
53,595
|
| Property taxes |
|
20,760
|
|
Lubricants |
|
25,011
|
|
|
$233,760
|
|
|
|
$382,311
|
It is estimated that direct labor hours worked each month will range from 29,300 to 37,400 hours.
During October, 29,300 direct labor hours were worked and the following overhead costs were incurred.
Fixed overhead costs: Supervision $7,710, Depreciation $6,210, Insurance $2,135, Rent $1,650, and Property taxes $1,730.
Variable overhead costs: Indirect labor $14,472, Indirect materials, $5,989, Repairs $4,928, Utilities $4,748, and Lubricants $2,382.