In: Accounting
Budgeted labour hours |
9490 |
|
Budgeted overhead cost: |
||
Variable |
192957 |
|
Fixed |
886500 |
|
Total budgeted overhead |
1079457 |
|
Actual labour hours |
9974 |
|
Actual overhead cost |
||
Variable |
193150 |
|
Fixed |
899500 |
|
Total actual overhead |
1092650 |
Highlight of idle capacity with respect to budgeted cost:
Theoretical capacity |
12000 |
|
Budgeted capacity |
9490 |
|
Idle capacity (12000 - 9490) |
2510 |
|
Budgeted overhead cost: |
||
Variable |
192957 |
|
Fixed |
886500 |
|
Total budgeted overhead |
1079457 |
|
Budgeted overhead cost for idle capacity |
||
Variable (192957 X 2510/9490) |
51034.992 |
|
Fixed |
0 |
|
Total budgeted overhead |
51034.99 |
Highlight of idle capacity with respect to actual cost:
Actual labour hours |
9974 |
|
Actual overhead cost |
||
Variable |
193150 |
|
Fixed |
899500 |
|
Total actual overhead |
1092650 |
|
Theoretical capacity |
12000 |
|
Actual direct labour hours |
9974 |
|
Idle capacity (12000 - 9490) |
2026 |
|
Actual labour hours |
9974 |
|
Actual overhead cost |
||
Variable |
193150 |
|
Fixed |
899500 |
|
Total actual overhead |
1092650 |
|
Actual overhead cost for idle capacity |
||
Variable (193150X 2026/9974) |
39234.199 |
|
Fixed |
0 |
|
Total budgeted overhead |
39234.2 |