The Diesel Dynamo Company is a high-tech diesel subsystem production business that produces technology accessories for trucks and other transport. The design of Diesel Dynamo products are unique and represent a breakthrough in the industry. The units Diesel Dynamo produces claim to provide for greater dependability, quality and longevity. The company is completing its third year of operations and is preparing to create a master budget for next year, 2017. The budget will detail each quarters activities and the activity for the year in total.Through connections at the Rotary Club, the CEO was able obtain a template for use in creating a master budget and has provided it to you along with financial information from the corporate controller. Your job is to create the following:

Flexible budget- Production Costs

	Unit costs	Actual production/ assumed actual level	Flexible budget Level 1	Flexible budget Level 2
Units of production	XXXXXXXX
Budgeted production cost	XXXXXXX	XXXXXXXXXXXXXXXX	XXXXXXXXXXXXXXXX	XXXXXXXXXXXX
Direct materials
Direct labor
Variable overhead
Total variable production cost
Fixed cost	XXX
Total budgeted production cost	XXX

		Diesel Dynamo Company
			Budget Project
			Fall 2017
INPUT SECTION
SALES
		4th	1st	2nd	3rd	4th
		Quarter	Quarter	Quarter	Quarter	Quarter
		2017	2018	2018	2018	2018
	Budgeted Sales in units	43,000	37,900	34,500	31,000	43,000
	Budgeted Selling Price	$530	per production unit (Finished Good)
RECEIVABLES
	Receivables Collection Schedule	91.50%	quarter of sale
		5.50%	quarter following sale
		3.00%	uncollectible
		100.00%
	Policy		Entire projected uncollectible receivables are written off each quarter
INVENTORY COSTS
	Direct Labor	4.5	hours
		$19.50	per direct labor hour
	Raw Materials	3	direct material units per finished good production unit
		$85.00	per raw material unit
	Variable Overhead	$9.50	per Direct Labor Hour
	Fixed Overhead
	Depreciation	$304,000	per quarter
	Other Fixed Overhead	$950,000	per quarter
	Fixed Overhead Application Rate	CALCULATE FROM PRODUCTION BUDGET
INVENTORY ACCOUNTS
		4th	1st	2nd	3rd	4th
	Ending Finished Goods Inventory	Quarter	Quarter	Quarter	Quarter	Quarter
	in units	0	15,000	19,000	20,000	15,000
	Raw Materials Inventory
	Beginning Inventory 1/1/2018	28,436	units