Answer:
Results are below.
Step-by-step explanation:
Giving the following information:
Supervisor salaries $117,000 per month
Depreciation $21,000 per month
Direct labor rate $15 per hour
Cabinets per hour= 60/20= 3
We need to determine the flexible budget for different production levels:
12,000 units:
Total direct labor hours= (12,000 / 3)= 4,000 hours
Total variable cost= 4,000*15= 60,000
Total fixed costs= 21,000 + 117,000= 138,00
Total cost= $198,000
15,000 units:
Total direct labor hours= (15,000 / 3)= 5,000 hours
Total variable cost= 5,000*15= 75,000
Total fixed costs= 21,000 + 117,000= 138,00
Total cost= $213,000
18,000 units:
Total direct labor hours= (18,000 / 3)= 6,000 hours
Total variable cost= 6,000*15= 90,000
Total fixed costs= 21,000 + 117,000= 138,00
Total cost= $228,000