this is the Assignment which u have to follow

Subject Name: Cost and managerial acxounting

this is my friends sample ...I need different values of Same Table

also calculations like this but different numbers

Case Study Q.1) A company can follow the following steps when preparing a budget 1. Identify the Actual Quantity of Output Calculate the Flexible Budget for Revenues Based on the Budgeted Selling Price and Actual Quantity of Output 3. Calculate the Flexible Budget for Costs Based on the Budgeted Variable Cost per Output Unit, Actual Quantity of Output, and Budgeted Fixed Costs These steps would help establish the basis for comparing actual and budgeted work for the business. Any variance could then be determined and further investigated on the basis of being favorable or unfavorable. Required: you are required to download any company information and prepare a variance analysis for any 2 years (preferred to be within the last 5 years) and comment if such variances are favourable or unfavourable (with proper reasoning) Note: prepare at least 3 variance analysis (3*2=6) with proper reason (1*3=3) and one mark for proper presentation Actual Results (1) 68,538 274,152,000 Flexible-Budg et Variances (2) = (1) (3) 0 13,707,600 F Flexible Budget (3) 68,538 260,444,400 Sales-Volum e Variances (4) = (3) (5) 126 F 478,800 F Units sold Revenues Static Budget (5) 68,412 259,965,60 0 100,150,00 0 159,815,60 0 62,114,000 97,701,600 Variable costs 95,953,200 4,386,432 F 100,339,632 189,632 U 18,094,032 F 160,104,768 289,168 U Contribution 178,198,800 margin Fixed costs 74,189,800 Operating income 104,009,000 0 12,075,800 U 6,018,232 F 62,114,000 97,990,768 289,168 F Total flexible-budget variance = 6,018,232 F / Total sales-volume variance = 289,168 F Total static-budget variance = 6,307,400 F FB = 68,538 x 3,800 = 260,444,400 = Flexible Variable Cost: BVC per unit = 100,150,000 / 68,412 = 1,464 Total FVC = 1,464 x 100,339,632 AVC per unit = 95,953,200 / 68,412 = 1,400