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)