Respuesta :
Answer:
Rodger's Cabinet Manufacturers
Rodger's Cabinet Manufacturers
Flexible Budget for the Month Ended July 31
                        10,000 units   15,000 units   20,000 units
Variable Costs:
Direct materials $8 per unit   $80,000      $120,000     $160,000
Direct labor $5 per unit       50,000        75,000      100,000
Electric power (variable) $0.30 Â 3,000 Â Â Â Â Â Â Â Â Â 4,500 Â Â Â Â Â Â Â 6,000
Total variable costs         $133,000      $199,500    $266,000
Fixed costs:
Electric power (fixed) Â Â Â Â Â Â Â Â Â 4,000 Â Â Â Â Â Â Â Â 4,000 Â Â Â Â Â Â Â 4,000
Supervisor salaries          25,000        25,000      25,000
Property taxes on factory      4,000         4,000        4,000
Straight-line depreciation      2,900         2,900        2,900
Total fixed costs           $35,900       $35,900     $35,900
Total costs              $169,400      $235,400     $301,900
Explanation:
a) Data and Calculations:
Direct materials $8 per unit
Direct labor $5 per unit
Electric power (variable) $0.30 per unit
Electric power (fixed) $4,000 per month
Supervisor salaries $25,000 per month
Property taxes on factory $4,000 per month
Straight-line depreciation $2,900 per month