The Bag Corporation is a distributor of high-end golf bags. In the past, The Bag Corporation produced and sold the golf bags. Over time, they realized it was cheaper to buy the golf bags fully assembled and resell them to the public, therefore eliminating their need for a manufacturing plant. The Bag Corporation pays $80 per golf bag and sells them for $200.

Prepare a 2024 Operating Expenses Budget for The Bag Corporation. Administrative Expenses are $300,000 per month and are fixed. Marketing Expenses are 4% of the current months sales. Storage/Distribution Expenses are $6 per golf bag sold in each month.

NOTES:

1. Partial golf bags cannot be purchased or sold; therefore, you should round up and use whole numbers for all budget calculations. 2. Spreadsheet software must be used. Calculations must be done using the spreadsheet software using formulas. Do not plug in numbers.