Flexible budget for assembly department

Cabinaire Inc. is one of the largest manufacturers of office furniture in the United States. In Grand Rapids, Michigan, it assembles filing cabinets in an Assembly Department. Assume the following information for the Assembly Department:

Direct labor per filing cabinet

Supervisor salaries

Depreciation

Direct labor rate

$20$ minutes

$$144,000$ per month

$$18,000$ per month

$$24$ per hour

Prepare a flexible budget for $9,000,11,000,$ and $14,000$ filing cabinets for the month ending February $28$ in the Assembly Department, similar to Exhibit $4.$ Round your final answers to the whole dollar, if required.

Cabinaire Inc.

Assembly Department Budget

For the Month Ending February $28($assumed data$)$

$\backslash$table$[[$Line Item Description,Amount,Amount,Amount$],[$Units of production,$9,000,11,000,14,000],[$Variable cost:$],[,$$$,$$$,$$