In: Accounting
Here is the data that Vroom-Vroom used for their budgets: |
Here are the Actual Results in December and January: |
|||||||
Monthly Budget Data: |
Actual Data: |
December |
January |
|||||
Selling Price per uniit: |
$ 70.00 |
each |
Production (Units) |
375,000 |
150,000 |
|||
Raw Materail Cost |
$ 30.00 |
each |
Revenue |
$ 26,300,000 |
$ 10,300,000 |
|||
Packaging Costs |
$ 10.00 |
each |
Raw Materials |
$ 11,348,500 |
$ 4,485,000 |
|||
Electricity |
$ 3.00 |
each |
Packaging Materials |
$ 3,720,000 |
$ 1,445,000 |
|||
Waste and Other Costs |
$ 5.00 |
each |
Electricity |
$ 1,125,000 |
$ 460,000 |
|||
Salary and Wages Costs |
$ 450,000 |
per month |
Waste and Other Costs |
$ 1,888,000 |
$ 750,000 |
|||
Fringe Benefits |
50% |
of Salaries |
Wages |
$ 500,000 |
$ 450,000 |
|||
Rent Costs |
$ 500,000 |
per month |
Fringe Benefits |
$ 250,000 |
$ 225,000 |
|||
Insurance Costs |
$ 70,000 |
per month |
Rent |
$ 500,000 |
$ 500,000 |
|||
Depreciation Costs |
$ 250,000 |
per month |
Insurance |
$ 70,000 |
$ 75,000 |
|||
Depreciation |
$ 250,000 |
$ 240,000 |
Vroom-Vroom estimated sales/production will be between 100,000 and 300,000 cars per month. Their static budget is based on 200,000 cars sold per month. Assume that all units produced in a month are also sold in that month. Vroom-Vroom’s unit of production/sale is a car (unit/each).
Question 3: Analyze the differences between static and flexible budgets. (28 points)