Page 168 - P1 Integrated Workbook STUDENT 2018
P. 168
Chapter 9
Example 6
Olsen has prepared the following fixed budget for next year:
Activity level 10,000 units
Sales $100,000
Variable costs $40,000
Fixed costs $20,000
Budgeted profit $40,000
Olsen wants to create flexible budgets in case activity falls or rises by 20%.
Prepare flexible budgets for the next year.
Solution
Activity level 8,000 10,000 12,000
Sales $80,000 $100,000 $120,000
Variable costs $32,000 $40,000 $48,000
Fixed costs $20,000 $20,000 $20,000
Budgeted profit $28,000 $40,000 $52,000
164
