Q3
Product A
sales
10000
12000
12000
original budget revised budget actual
variance
120000
144000
120000
-24000
variable cost
40000
48000
42000
6000
fixed cost
seg cost
10000
20000
10000
20000
11000
22000
-1000
-2000
Total
14400
35600
15,428.57
50,571.43
12000 3428.5714
33000
Product B
sales
20000
20000
20000
original budget revised budget actual
variance
80000
80000
120000
40000
variable cost
40000
40000
48000
-8000
fixed cost
seg cost
10000
30000
10000
30000
13000
32000
-3000
-2000
9,600.00
-9600
8,571.43 12,000.00 (3,428.57)
(8,571.43)
15000
Q2
units
capacity
Sales
10000
12000
16000
50%
60%
80%
2000000 2352000 3200000
cost
material
labour
factory overheads
admin overheafs
1000000 1224000 1600000
300000 360000 480000
240000 288000 384000
120000 144000 192000
fixed
factory overheads
admin overheads
96000
128000
96000
128000
96000
128000
profit
116000
112000
320000
Q1
Amount
No. of personal
Standard rate
Budget Revised Budget Actual
Variance Budget Revised Budget
Actual
Variance
1330893
1273028.087 1385154 -112126 1176302 1085817 1130073 -44255.8
46
44
44
26
24
24
28932.46
28932.45652
45242.38 45242.38