Monthly Flexible Manufacturing Budget
                  For  the Year 2017
Activity level
Finished units                      73,600   96,200     118,800
Variable costs
Direct materials($3) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â $220,800 Â $288,600 Â $356,400
Direct labor($6) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â $441,600 Â Â $577,200 Â $712,800
Overhead($9) Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â $662,400 Â $865,800 Â $1,069,200
Total variable costs                $1,324,800 $1,731,600 $2,138,400
Fixed cost
Depreciation[($6 * 1,299,600) 12] Â Â Â Â $649,800 Â Â $649,800 Â Â $649,800
Supervision[($2 * 1,299,600) / 12] Â Â Â Â $216,600 Â Â $216,600 Â Â $216,600
Total fixed costs                   $866,400  $866,400   $866,400
Total costs                       $2,191,200 $2,598,000 $3,004,800
See similar solution here
brainly.com/question/12988342