Sunteți pe pagina 1din 1

Flexible Budget

October 3, 2013
Cost Item
Direct Materials
Direct Labor
Variable Factory Overhead
Indirect Materials
Indirect Labor
Utilities
Other
Total Variable Costs
Fixed Factory Overhead
Supervisory Salaries
Depreciation
Utilities
Other
Total Fixed Costs
Total Costs

Variable Cost
Per Unit
$2.40
$3.90
$0.60
$0.80
$0.40
$0.50
$8.60

Unit Levels of Activity


15,000
17,500
$36,000
$42,000
58,500
68,250

20,000
$48,000
78,000

9,000
12,000
6,000
7,500
$129,000

10,500
14,000
7,000
8,750
$150,500

12,000
16,000
8,000
10,000
$172,000

$19,000
15,000
4,500
10,900
$49,400
$178,400

$19,000
15,000
4,500
10,900
$49,400
$199,900

$19,000
15,000
4,500
10,900
$49,400
$221,400

S-ar putea să vă placă și