Exercise $23-3($Algo$)$ Preparing flexible budgets LO P$1$

Tempo Company's fixed budget $($based on sales of $14,000$ units$)$ folllows.

Fixed Budget

Sales $(14,000$ units $\backslash$times $$208$ per unit$)2,912,000$

Costs

Direct materials $336,000$

Direct labor $602,000$

Indirect materials $378,000$

Supervisor salary $136,000$

Sales commissions $126,000$

Shipping $210,000$

Administrative salaries $186,000$

Depreciation$$Office equipment $156,000$

Insurance $126,000$

Office rent $136,000$

Income $520,000$

$1.$Compute total variable cost per unit.

$2.$Compute total fixed costs.

$3.$Prepare a flexible budget at activity levels of $12,000$ units and $16,000$ units.