You are on page 1of 1

Actual (AP x AQ) (1.

50 x 744,000) 1,116,000 -74,400 F MPV


Materials Budgeted (SP x AQ) (1.60 x 744,000) 1,190,400
Applied/Standard (SP x SQ) (1.6 x 70,000 x 10) 1,120,000 70,400 U MQV
actual - standard -4,000 -4,000 F

Actual
Materials Budgeted (SP x AQ) (1.60 x 736,000) 1,177,600
Applied/Standard (SP x SQ) (1.6 x 70,000 x 10) 1,120,000 57,600 U MUV

Actual (AR x AH) (17.90 x 56,000) 1,002,400 -5,600 F LRV


Labor Budgeted (SR x AH) (18 x 56,000) 1,008,400
Applied/Standard (SR x SH) (18 x 70,000 x 0.75) 945,000 63,000 U LEV
actual - standard 57,400 57,400 U

4 WAY 3 WAY 2 WAY


Actual 214,000 -2,000 F SV 5,400 15,900
Fixed Budgeted (SR x BH) (4 x 72,000 x 0.75) 216,000
Applied/Standard (SR x SH) (4 x 70,000 x 0.75) 210,000 6,000 U VV 6,000 6,000
actual - standard 4,000 4,000 U

Actual 175,400 7,400 U SV


Variable Budgeted (SR x AH) (3 x 56,000) 168,00
Applied/Standard (SR x SH) (3 x 70,000 x 0.75) 157,500 10,500 U EV 10,500
actual - standard 17,900 17,900 U 21,900 21,900

You might also like