Sei sulla pagina 1di 2

GUNDY COMPANY

MONTHLY FLEXIBLE MANUFACTURING BUDGET


FOR THE YEAR 2012
ACTIVITY LEVEL
Finished UNITS
Variable COSTS
Direct MATERIALS
Direct LABOR
Overhead
Total variable costs
Fixed costs
Depreciation
Supervision
Total fixed costs
total costs

70340

94200

118060

351700
492380
633060
1477140

471000
659400
847800
1978200

590300
826420
1062540
2479260

602400
200800
803200

602400
200800
803200

602400
200800
803200

2280340

2781400

3282460

ONLY CHANGE NUMBERS IN YELLOW


annual
1204800 monthly
INCREMENT
23860
DIRECT MATERIAL
5
DIRECT LABOR
7
OVERHEAD
9
DEPRECIATION
6
SUPERVISION
2

100400

Potrebbero piacerti anche