2-3 (a) Budget Allowances
Cost per square foot = $ 67000 / 31100
= $ 2.154 / sq.ft
Power bill per KWH = $ 17800 / 56350
= $ 0.316 / KWH
Machining 23500 x 115% = $ 27025
Finishing 3450 x 115% = $ 3968
Packing 500 x 115% = $ 575
Total = $ 46518
For Floor Space, (Budget Allowances)
Finishing 5460 4000 8620 3968 1108
Packing 2133 2100 4530 575 727
Total 21205 31100 67000 46518 20470.00
(b) Budgeted Overhead Costing Rate
Note: All rates are to be calculated at 100% of budget volume
Total OH @ 100% = sum (floor space, maintenance and electricity)