Question

Campbell Clothing produces men's ties. The following budgeted and actual amounts are for 2016:
Cost Budget at 5,000 Units Actual Amounts at 5,800 Units
Direct materials $60,000 $71,000
Direct labor 75,000 86,500
Equipment depreciation 5,000 5,000
Indirect labor 7,500 8,600
Indirect materials 9,000 9,600
Rent and insurance 12,000 13,000
Instructions:
Prepare a FLEXIBLE performance budget report for Campbell Clothing for the year.

Answer 1

Answer:

                                      Campbell Clothing

                      Manufacturing Performance budget Report

                         For the year ended December 31, 2016

                                                Budget       Actual     Difference

Direct materials                        $69,600    $71,000     $1,400       U

Direct labor                               $87,600     $86,500    $500        F

Equipment depreciation           $5,000      $5,000      $0            Nil

Indirect labor                             $8,700       $8,600      $100         F

Indirect materials                       $10,440     $9,600      $840        F

Rent and insurance                   $12,000     $13,000    $1000       U

Total Costs                                $192,740   $193,700   $960       U

Workings

Planning budget

Direct materials 60,000 *   $12 = $69,600

Direct labor 75,000  * $15,000 = $87,600

Equipment depreciation 5,000  

Indirect labor 7,500 * $1.50 = $8,700

Indirect materials 9,000  * $1.80 = $10,440

Rent and insurance $12,000