Flexible Budget

Connor Company’s budgeted prices for direct materials, direct manufacturing labor, and direct marketing (distribution) labor per attache case are $40, $8, $12, respectively. The president is pleased with the following performance report.

Actual Costs

Static Budget

Variance

Direct materials

364,000

400,000

36,000 F

Direct manufacturing labor

78,000

80,000

2,000 F

Direct marketing (distribution)labor

110,000

120,000

10,000 F

48,000 F

Actual output was 8,800 attache cases. Assume all three direct-cost items above are variable costs.

Is the president’s pleasure justified? Prepare revised performance report that uses flexible budget and a static budget.