$38,500 is the total operating expense for January
Solution:
Jan Feb Mar
Sales Budget 50,000 60,000 70,000
Operating Expenses Budget Jan Feb Mar
Variable operating expenses:
Power cost (40% of sales) 20,000 24,000 28,000
Misc. expenses (5% of sales) 2,500 3,000 3,500
Fixed operating expenses:Salary expense 8,000 8,000 8,000
Rent expense 5,000 5,000 5,000
Depreciation expense 1,200 1,200 1,200
Power cost (40% of sales) 800 800 800
Misc. expense (fixed portion) 1,000 1,000 1,000
Total operating expenses 38,500 43,000 47,500