Performance Report Based on Budgeted and Actual Levels of Production Bowling Company budgeted the following amounts: Variable costs of production: Direct materials 3 pounds @ $0.60 per pound Direct labor 0.5 hr. @ $16.00 per hour VOH 0.5 hr. @ $2.20 FOH: Materials handling $6,200 Depreciation $2,600 At the end of the year, Bowling had the following actual costs for production of 3,800 units: Direct materials $6,800 Direct labor 30,500 VOH 4,200 FOH: Materials handling 6,300 Depreciation $2,600 Required: 1. Calculate the budgeted amounts for each cost category listed above for the 4,000 budgeted units. $fill in the blank 482987fb8fabf9f_1 2. Prepare a performance report using a budget based on expected production of 4,000 units. Enter a favorable variance as a negative number using a minus sign and an unfavorable variance as a positive number and if there is no entries enter "0" then select for "Not applicable". Bowling Company Performance Report Actual Budgeted Variance Units produced fill in the blank 83ed580b8fc9ff4_1 fill in the blank 83ed580b8fc9ff4_2 fill in the blank 83ed580b8fc9ff4_3 Direct materials $fill in the blank 83ed580b8fc9ff4_5 $fill in the blank 83ed580b8fc9ff4_6 $fill in the blank 83ed580b8fc9ff4_7 Direct labor fill in the blank 83ed580b8fc9ff4_9 fill in the blank 83ed580b8fc9ff4_10 fill in the blank 83ed580b8fc9ff4_11 Variable overhead fill in the blank 83ed580b8fc9ff4_13 fill in the blank 83ed580b8fc9ff4_14 fill in the blank 83ed580b8fc9ff4_15 Fixed overhead: Materials handling fill in the blank 83ed580b8fc9ff4_17 fill in the blank 83ed580b8fc9ff4_18 fill in the blank 83ed580b8fc9ff4_19 Depreciation fill in the blank 83ed580b8fc9ff4_21 fill in the blank 83ed580b8fc9ff4_22 fill in the blank 83ed580b8fc9ff4_23 Total $fill in the blank 83ed580b8fc9ff4_25 $fill in the blank 83ed580b8fc9ff4_26 $fill in the blank 83ed580b8fc9ff4_27 3. Prepare a performance report using a budget based on the actual level of production of 3,800 units. Enter a favorable variance as a negative number using a minus sign and an unfavorable variance as a positive number and if there is no entries enter "0" then select for "Not applicable". Bowling Company Performance Report Actual Budgeted Variance Units produced fill in the blank 7f7d61fdd037f8a_1 fill in the blank 7f7d61fdd037f8a_2 fill in the blank 7f7d61fdd037f8a_3 Direct materials $fill in the blank 7f7d61fdd037f8a_5 $fill in the blank 7f7d61fdd037f8a_6 $fill in the blank 7f7d61fdd037f8a_7 Direct labor fill in the blank 7f7d61fdd037f8a_9 fill in the blank 7f7d61fdd037f8a_10 fill in the blank 7f7d61fdd037f8a_11 Variable overhead fill in the blank 7f7d61fdd037f8a_13 fill in the blank 7f7d61fdd037f8a_14 fill in the blank 7f7d61fdd037f8a_15 Fixed overhead: Materials handling fill in the blank 7f7d61fdd037f8a_17 fill in the blank 7f7d61fdd037f8a_18 fill in the blank 7f7d61fdd037f8a_19 Depreciation fill in the blank 7f7d61fdd037f8a_21 fill in the blank 7f7d61fdd037f8a_22 fill in the blank 7f7d61fdd037f8a_23 Total $fill in the blank 7f7d61fdd037f8a_25 $fill in the blank 7f7d61fdd037f8a_26 $fill in the blank 7f7d61fdd037f8a_27
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Performance Report Based on Budgeted and Actual Levels of Production
Bowling Company budgeted the following amounts:
Variable costs of production: | |
Direct materials | 3 pounds @ $0.60 per pound |
Direct labor | 0.5 hr. @ $16.00 per hour |
VOH | 0.5 hr. @ $2.20 |
FOH: | |
Materials handling | $6,200 |
|
$2,600 |
At the end of the year, Bowling had the following actual costs for production of 3,800 units:
Direct materials | $6,800 |
Direct labor | 30,500 |
VOH | 4,200 |
FOH: | |
Materials handling | 6,300 |
Depreciation | $2,600 |
Required:
1. Calculate the budgeted amounts for each cost category listed above for the 4,000 budgeted units.
$fill in the blank 482987fb8fabf9f_1
2. Prepare a performance report using a budget based on expected production of 4,000 units. Enter a favorable variance as a negative number using a minus sign and an unfavorable variance as a positive number and if there is no entries enter "0" then select for "Not applicable".
Bowling Company | ||||
Performance Report | ||||
Actual | Variance | |||
Units produced | fill in the blank 83ed580b8fc9ff4_1 | fill in the blank 83ed580b8fc9ff4_2 | fill in the blank 83ed580b8fc9ff4_3 | |
Direct materials | $fill in the blank 83ed580b8fc9ff4_5 | $fill in the blank 83ed580b8fc9ff4_6 | $fill in the blank 83ed580b8fc9ff4_7 | |
Direct labor | fill in the blank 83ed580b8fc9ff4_9 | fill in the blank 83ed580b8fc9ff4_10 | fill in the blank 83ed580b8fc9ff4_11 | |
Variable |
fill in the blank 83ed580b8fc9ff4_13 | fill in the blank 83ed580b8fc9ff4_14 | fill in the blank 83ed580b8fc9ff4_15 | |
Fixed overhead: | ||||
Materials handling | fill in the blank 83ed580b8fc9ff4_17 | fill in the blank 83ed580b8fc9ff4_18 | fill in the blank 83ed580b8fc9ff4_19 | |
Depreciation | fill in the blank 83ed580b8fc9ff4_21 | fill in the blank 83ed580b8fc9ff4_22 | fill in the blank 83ed580b8fc9ff4_23 | |
Total | $fill in the blank 83ed580b8fc9ff4_25 | $fill in the blank 83ed580b8fc9ff4_26 | $fill in the blank 83ed580b8fc9ff4_27 |
3. Prepare a performance report using a budget based on the actual level of production of 3,800 units. Enter a favorable variance as a negative number using a minus sign and an unfavorable variance as a positive number and if there is no entries enter "0" then select for "Not applicable".
Bowling Company | ||||
Performance Report | ||||
Actual | Budgeted | Variance | ||
Units produced | fill in the blank 7f7d61fdd037f8a_1 | fill in the blank 7f7d61fdd037f8a_2 | fill in the blank 7f7d61fdd037f8a_3 | |
Direct materials | $fill in the blank 7f7d61fdd037f8a_5 | $fill in the blank 7f7d61fdd037f8a_6 | $fill in the blank 7f7d61fdd037f8a_7 | |
Direct labor | fill in the blank 7f7d61fdd037f8a_9 | fill in the blank 7f7d61fdd037f8a_10 | fill in the blank 7f7d61fdd037f8a_11 | |
Variable overhead | fill in the blank 7f7d61fdd037f8a_13 | fill in the blank 7f7d61fdd037f8a_14 | fill in the blank 7f7d61fdd037f8a_15 | |
Fixed overhead: | ||||
Materials handling | fill in the blank 7f7d61fdd037f8a_17 | fill in the blank 7f7d61fdd037f8a_18 | fill in the blank 7f7d61fdd037f8a_19 | |
Depreciation | fill in the blank 7f7d61fdd037f8a_21 | fill in the blank 7f7d61fdd037f8a_22 | fill in the blank 7f7d61fdd037f8a_23 | |
Total | $fill in the blank 7f7d61fdd037f8a_25 | $fill in the blank 7f7d61fdd037f8a_26 | $fill in the blank 7f7d61fdd037f8a_27 |
Trending now
This is a popular solution!
Step by step
Solved in 2 steps