Week 11 Tutorial - Flexible budgets and direct cost variances(1)

This preview shows page 1 - 3 out of 5 pages.

Week 11 Tutorial Chapter 11 – Flexible budgets and direct cost variances 11-24, 11-29, 11-30 *Correction to 11-30 part 2: “ 3780 kilograms were used” (not 1800 kilograms). 11-24 Flexible budget, working backwards 1. Variance analysis for Aspects Ltd for the year ended December 31, 2015 Actual Results (1) Flexible- Budget Variances (2)=(1) (3) Flexible Budget (3) Sales- Volume Variances (4)=(3) (5) Static Budget (5) Units sold 130 000 0 130 000 5 000 F 125 000 Revenues $715 000 A$278 200 F A$436 800 a A$16 800 F A$420 000 Variable costs 515 000 265 400 U 249 600 b 9 600 U 240 000 Contribution margin 200 000 12 800 F 187 200 7 200 F 180 000 Fixed costs 140 000 20 000 U 120 000 0 120 000 Operating profit A$ 6 0 000 A$ 7 200 U A$6 7 200 A$7 200 F A$ 60 000 a 130 000 × A$3.36 = A$436 800; A$420 000 125 000 = A$3.36 b 130 000 × A$1.92 = A$249 600; A$240 000 125 000 = A$1.92 2. Actual selling price: A$715 000 = A$5.50 Budgeted selling price: 420 000 = A$3.36 Actual variable cost per unit: 515 000 = A$3.96 1 A$7200 U A$7200 F Total sales volume variance A$0 Total static-budget variance
Budgeted variable cost per unit: 240 000 = A$1.92 3. A zero total static-budget variance may be due to offsetting total flexible- budget and total sales-volume variances. In this case, these two variances exactly offset each other: Total flexible-budget variance $7200 Unfavourable Total sales-volume variance $7200 Favourable A closer look at the variance components reveals some major deviations from plan. Actual variable costs increased from A$1.92 to A$3.96, causing an unfavourable flexible- budget variable cost variance of A$265 400. Such an increase could be a result of, for example, a jump in direct material prices. Aspects was able to pass most of the increase in costs onto their customers—actual selling price increased by 63.7% [(A$5.50 – A$3.36)

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture