DRG Bakery is planning to produce 100 cookies for Valentines Day and sell them for $1.40 each. The dough costs $5 per pound to make and they estimate that 10 cookies can be made with every pound of dough. DRG pays $50 per month for the use of a commercial-grade oven in a larger bakery. Please prepare a budgeted income statement for DRG.

At the end of the holiday, DRG Bakery found that it had produced 90 cookies. The ingredients had cost $36 and they use 12 pounds of dough. The bakery earned total revenue of $148.50 from the cookies. Please create an (actual) income statement for DRG.

What is driving the difference between the budgeted income and the actual income?