Question

Namaste Company manufactures a unique yoga mat. The company began operations December 1, 2018. Its accountant quit the second week of operations, and the company is searching for a replacement. The company has decided to test the knowledge and ability of all candidates interviewing for the position. Each candidate will be provided with the information below and then asked to prepare a series of reports, schedules, budgets, and recommendations based on that information. The information provided to each candidate is as follows.

Cost Items and Account Balances

Administrative salaries $15,500

Advertising 11,000

Cash, December 1 –0–

Depreciation on factory building 1,500

Depreciation on office equipment 800

Insurance on factory building 1,500

Miscellaneous expenses—factory 1,000

Office supplies expense 300

Professional fees 500

Property taxes on factory building 400

Raw materials used 70,000

Rent on production equipment 6,000

Research and development 10,000

Sales commissions 40,000

Utility costs—factory 900

Wages—factory 70,000

Work in process, December 1 –0–

Work in process, December 31 –0–

Raw materials inventory, December 1 –0–

Raw materials inventory, December 31 –0–

Raw material purchases 70,000

Finished goods inventory, December 1 –0–

Production and Sales Data

Number of mats produced 10,000

Expected sales in units for December ($40 unit sales price) 8,000

Expected sales in units for January 10,000

Desired ending inventory 20% of next month’s sales

Direct materials per finished unit 1 kilogram

Direct materials cost $7 per kilogram

Direct labor hours per unit .35

Direct labor hourly rate $20

Cash Flow Data

Cash collections from customers: 75% in month of sale and 25% the following month.

Cash payments to suppliers: 75% in month of purchase and 25% the following month.

Income tax rate: 45%.

Cost of proposed production equipment: $720,000.

Manufacturing overhead and selling and administrative costs are paid as incurred.

Desired ending cash balance: $30,000.

Question: Prepare a flexible budget for manufacturing costs for activity levels between 8,000 and 10,000 units, in 1,000-unit increments.

Answer 1

FLEXIBLE BUDGET
		ACTIVITY LEVEL
	A	B=A*8000	C=A*9000	D=A*10000
	Per Unit	$       8,000.00	$    9,000.00	$ 10,000.00
Variable Costs:
Direct material costs=1*$7	$7	$     56,000.00	$ 63,000.00	$ 70,000.00
Direct Labor Cost=0.35*$20	$7	$     56,000.00	$ 63,000.00	$ 70,000.00
Utility Cost Factory=900/10000	$0.09	$          720.00	$       810.00	$       900.00
Fixed Costs:
Depreciation on factory building		$       1,500.00	$    1,500.00	$    1,500.00
Insurance on factory building		$       1,500.00	$    1,500.00	$    1,500.00
Miscellaneous expenses—factory	$1,000	$       1,000.00	$    1,000.00
Property taxes on factory building	$400	$          400.00	$       400.00
Rent on production equipment		$       6,000.00	$    6,000.00	$    6,000.00
Research and development		$     10,000.00	$ 10,000.00	$ 10,000.00
Total Manufacturing Costs		$   133,120.00	$147,210.00	$161,300.00