Chapter 16 – Operational Performance Measurement: Further Analysis of Productivity and Sales
16–2
EXHIBIT 1
Operating Income Variance:
Original Budget $630,000
Actual Results 670,000
Total Variance $ 40,000
Sales Volume Variance:
Original Budget $630,000
Flexible Budget 660,000
Volume and Mix Variance $ 30,000
Selling Price Variance:
Flexible Budget $660,000
Actual Results 670,000
Price Variance $ 10,000
Sales Mix and Sales Quantity Variances:
(AV = Actual Volume, SV = Standard Volume,
AM = Actual Mix, SM = Standard Mix,
AP = Actual Price, SP = Standard Price)
Original Budget $630,000 (SV, SM, SP)
Adj. Flexible Budget 558,000 (AV, SM, SP)
Sales Quantity Variance $ 42,000 Unfavorable
Adj. Flexible Budget $558,000 (AV, SM, SP)
Flexible Budget 660,000 (AV, AM, SP)
Mix Variance $ 72,000 Favorable
Market Share and Market Size Variances:
Original Budget $630,000 (SV, SM, SP)
Forecasted Market Share 470,400 (Act. Mkt., Expected Share, SM, SP)
Overall Market Variance $159,600 Unfavorable
Forecasted Market Share $470,400 (Act. Mkt., Expected Share, SM, SP)
Adj. Flexible Budget 588,000 (AV, SM, SP)
Market Share Variance $117,600 Favorable
By Product ($ Thousands);
Product Vol. Mix Mix Price Total
A 12 U 108 U 120 U 10 F 110 U
B 30 U 180 F 150 F 0 150 F
Total 24 U 72 F 32 F 10 F 40 F