12–22
Problem 12.25 (Concluded)
Novo, Inc.
Performance Report
For the Year 20XX
Resource Actual Costs Budgeted Costs Budget Variance
Salaries ………………… $1,290,000 $1,250,000 $40,000 U
Leases …………………. 144,000 144,000 0
3. SQ = 0 and so the volume variance is the capacity acquisition cost:
4. Formula 25,000 Cycles
Resource Fixed Variable (Activity Output)
Salaries ………………… $450,000 — $450,000
Leases …………………. 54,000 — 54,000
Note: Reducing demand permanently to 25,000 cycles requires nine opera-
tors. Each operator provides a capacity of 3,000 cycles [(2,000 hours × 3)/2];
Clearly, the cost of performing this activity has been dramatically reduced.
(Compare the budgeted cost of the 80 percent capacity, $1,718,600, with the