Mauricio's static budget was calculated as follows:
Sales (30,000 units) $600,000
Manufacturing costs (1/2 fixed) $120,000
Other operating costs ( all fixed) $150,000
If the company actually sold 15,000 units the operating income when using a flexible budget would be
Answer-----------Operating income will be $60,000
Working
Flexible budget for 15000 Units | ||
Sales (600000/30000 x 15000) | $ 300,000.00 | |
Variable Cost | ||
Variable manufacturing cost (60000/30000 x 15000) | $ 30,000.00 | |
Total variable cost | $ 30,000.00 | |
Contribution margin | $ 270,000.00 | |
Fixed Costs: | ||
Fixed manufacturing expenses | $ 60,000.00 | |
Fixed operating cost | $ 150,000.00 | |
Total Fixed Cost | $ 210,000.00 | |
Net Income | $ 60,000.00 |
Fixed manufacturing cost and operating cost will remain same if units sold are decreased or increased. Variable cost on the other hand will decrease if units sold decrease
Get Answers For Free
Most questions answered within 1 hours.