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

Centron, Inc., has the following budgeted production costs: Direct materials $0.

ID: 2372970 • Letter: C

Question

Centron, Inc., has the following budgeted production costs:

Direct materials

$0.40 per unit

Direct labor

1.80 per unit

Variable factory overhead

2.20 per unit

Fixed factory overhead

Supervision

$24,000

Maintenance

18,000

Other

12,000

The company normally manufactures between 20,000 and 25,000 units each quarter. Should output exceed 25,000 units, maintenance and other fixed costs are expected to increase by $6,000 and $4,500, respectively.

During the recent quarter ended March 31, Centron produced 25,500 units and incurred the following costs:

Direct Materials

$10,710

Direct Labor

47,175

Variable factory overhead

51,940

Fixed factory overhead

     Supervision

24,500

     Maintenance

23,700

     Other

16,800

Total production costs

$174,825

Instructions:

a.       Prepare a flexible budget for 20,000, 22,500, and 25,000 units of activity.

b.      Was Centron's experience in the quarter cited better or worse than anticipated? Prepare an appropriate performance report and explain your answer.

c.       Explain the benefit of using flexible budgets (as opposed to static budgets) in the measurement of performance.

Direct materials

$0.40 per unit

Direct labor

1.80 per unit

Variable factory overhead

2.20 per unit

Fixed factory overhead

Supervision

$24,000

Maintenance

18,000

Other

12,000

Explanation / Answer


       20,000.00        22,500.00                25,000.00 Material                                 0.40          8,000.00          9,000.00                10,000.00 Labor                                 1.80        36,000.00        40,500.00                45,000.00 Var. FOH                                 2.20        44,000.00        49,500.00                55,000.00 Supervision        24,000.00        24,000.00                24,000.00 Maintenance        18,000.00        18,000.00                18,000.00 Other        12,000.00        12,000.00                12,000.00      142,000.00      153,000.00              164,000.00 25500 Actual 25500 Budget Material        10,710.00        10,200.00 Labor        47,175.00        45,900.00 Var. FOH        51,940.00        56,100.00 Supervision        24,500.00        24,000.00 Maintenance        23,700.00        24,000.00 Other        16,800.00        16,500.00      174,825.00      176,700.00 Variation 1% So, better