Monthly Flexible Manufacturing Budget
For the Year 2017
Activity level
Finished units 73,600 96,200 118,800
Variable costs
Direct materials($3) $220,800 $288,600 $356,400
Direct labor($6) $441,600 $577,200 $712,800
Overhead($9) $662,400 $865,800 $1,069,200
Total variable costs $1,324,800 $1,731,600 $2,138,400
Fixed cost
Depreciation[($6 * 1,299,600) 12] $649,800 $649,800 $649,800
Supervision[($2 * 1,299,600) / 12] $216,600 $216,600 $216,600
Total fixed costs $866,400 $866,400 $866,400
Total costs $2,191,200 $2,598,000 $3,004,800
See similar solution here
brainly.com/question/12988342