Question
QUESTION ABOUT BUDGETING Part I: Flexed Budget Daniliuc Ltd is based in North Habour and produces a singled machined part used extensively in boat building
QUESTION ABOUT BUDGETING
Part I: Flexed Budget
Daniliuc Ltd is based in North Habour and produces a singled machined part used extensively in boat building and repairs. At the start of the business, the owners have not thought much about using sophisticated costs methods. With increased competition more recently, the business has considered employing a system of flexible budgeting to effectively provide a better understanding of their budgets and variances.
These figures are based on a budget of 1,000 parts in a month. Products are broadly made to order so you can assume that minimal inventory is held.
$ | $ | |
Selling price per unit | 200 | |
Less: Costs | ||
Raw materials - 10kgs @ $5.50 per kg | 55 | |
Wages 3.5hours @ $20 per hour | 70 | |
Salaries | 19 | |
Insurance | 10 | |
Total Costs | 153 | |
Budgeted Profit | 46 |
During the month of June 2020, a summarised income statement shows the following:
$ | $ | |
Sales revenue | 176,000 | |
Less: Costs | ||
Raw materials - 8,100kgs @ $6 per kg | 48,600 | |
Wages | 63,800 | |
Salaries | 22,500 | |
Insurance | 11,000 | |
Total Costs | 145,900 | |
Actual Profit | 30,100 |
Additional information:
- Actual selling price for the machined part was increased by 10%.
- Wages costs for the month of June used the new rate of $22 per hour.
Required
a. Prepare a flexed budget and a variance analysis for Daniliuc Ltd for the month of June 2020, using the table below. Show all workings.
Actual | Flexed | Variance | |
Units | 800 | ||
Sales Revenue | 176,000 | ||
Less: Costs | |||
Raw materials - 10kgs @ $5.50 per kg | 48,600 | ||
Wages - 3.5hours @ $20 per hour | 63,800 | ||
Salaries | 22,500 | ||
Insurance | 11,000 |
|
|
Total Costs | 145,900 | ||
Profit | 30,100 |
|
|
Show workings here:
b. For each of the variances identified in part a) above, provide a reason to explain each variance.
Part II: Cash Budgets
Cash budget is a key budget as it reflects most economic aspects of a business, and for some businesses, it reflects their whole business.
Byrnes Limited has prepared a cash budget for the year and has encountered significant cash deficit. They have approached you for advice on how to address a cash deficit. You are required to identify and explain two ways that Byrnes may employ to address cash deficits in their budget.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started