In: Accounting
(create your own question)
Prepare a static budget and use it for performance reporting.
Q Static budget Actual Results
Units 100000 110000
Sales Revenue 500000 550000
Less:
Variable cost:
Manufacturing Cost:
Direct Material : 50000 55000
Direct Labour : 70000 60000
Variable Overhead : 30000 25000
Selling and
Administrative : 15000 16000
Contribution margin 335000 394000
Fixed Expenses:
Manufacturing 15000 12000
Operating Income 320000 382000
Performance Report
Sale Variance 500000-550000=50000 F
Direct material Variance 50000-55000 =5000 U
Direct Labour Variance 70000-60000 =10000 F
Variable Overhead Variance 30000-25000 =5000 F
Selling And
Administrative Variance 15000-16000= 1000 U
Fixed Cost Variance 15000-12000=3000 F