Johnny Lee, Inc., produces a line of small gasoline-powered engines that can be used in a variety of residential machines, ranging from different types of lawnmowers, to snowblowers, to garden tools (such as tillers and weed-whackers). The basic product line consists of three different models, each meant to fill the needs of a different market. Assume you are the cost accountant for this company and that you have been asked by the owner of the company to construct a flexible budget for manufacturing overhead costs, which seem to be growing faster than revenues. Currently, the company uses machine hours (MH) as the basis for assigning both variable and fixed factory overhead costs to products. Within the relevant range of output, you determine that the following fixed overhead costs per month should occur: engineering support, $15,000; insurance on the manufacturing facility, $5,000; property taxes on the manufacturing facility, $12,000; depreciation on manufacturing equipment, $13,800; indirect labor costs: supervisory salaries, $14,800; setup labor, $2,400; materials handling, $2,500. Variable overhead costs are budgeted at $21 per machine hour, as follows: electricity, $8; indirect materials: Material A = $1, Material B = $4; maintenance labor, $6; and manufacturing supplies, $2. Required: 1. Prepare a flexible budget for Johnny Lee, Inc., for each of the following monthly levels of machine hours: 4,000; 5,000; and 6,000.

Machine Hours 4000 5000 6000 Budgeted Variable Overhead Total variable overhead Budgeted Fixed Overhead/Month Indirect labor Total fixed overhead/month Total manufacturing overhead/month