The following report has been prepared for the production department of Cabinets Ltd in respect of the month of May Year 4:

 

Actual costs or

quantities recorded

Variance

£

Direct materials price

£2.80 per kg

2,240 favourable

Direct materials usage

11,200 kg

4,800 adverse

Direct labour rate

£9 per hour

5,600 adverse

Direct labour efficiency

3.5 hours per unit

6,400 adverse

Fixed overhead expenditure

£39,000

3,000 adverse

The department manufactures storage cabinets. When the budget was prepared, it was expected that 1,800 units would be produced in the month but, due to a machine breakdown, only 1,600 units were produced.

Required

(a) Reconstruct the original budget, giving as much information as may be derived from the data presented above.

(b) Provide an interpretation of the performance of the production department during the month of May Year 4.