Hardesty Company uses budgets in controlling costs. The May 2014 budget report for the company's Packaging Department is as follows.

The monthly budget amounts in the report were based on an expected production of 50,000 units per month or 600,000 units per year.
The company president was displeased with the department manager's performance.
The department manager, who thought he had done a good job, could not understand the unfavorable results. In May, 55,000 units were produced.

Instructions
(a) State the total budgeted cost formula.
(b) Prepare a budget report for May using flexible budget data. Why does this report provide a better basis for evaluating performance than the report based on static budget data?
(c) In June, 40,000 units were produced. Prepare the budget report using flexible budget data, assuming
(1) Each variable cost was 20% less in June than its actual cost in May, and
(2) Fixed costs were the same in the month of June as inMay.

Transcribed Image Text:

Hardesty Company Budget Report Packaging Department For the Month Ended May 31, 2014 Difference Favorable F Unfavorable U Manufacturing Costs Variable costs Budget Actual Direct materials Direct labor Indirect materials Indirect labor Utilities Maintenance S 40,000 45,000 15,000 12,500 10,000 7,500 130,000 41,000 47,300 15,200 13,000 9,600 8,000 134,100 $1,000 U 2,300 U 200 U 500 U 400 F 500 U 4,100 U Total variable Fixed costs Rent Supervision Depreciation 10,000 7,000 4,000 21,000 $151,000 10,000 7,000 4,000 21,000 $155,100 Total fixed Total costs $4,100 U