Professional Documents
Culture Documents
Larry’s Budget
8-7
Revenue/Cost Planning
Formulas Budget
Number of lawns (Q) 500
Revenue ($75Q) $ 37,500
Expenses:
Mixed
Wages and salaries ($5,000 + $30Q) $ 20,000
Costs
Gasoline and supplies ($9Q) 4,500
Variable Equipment maintenance ($3Q) 1,500
Costs Office and shop utilities ($1,000) 1,000
Office and shop rent ($2,000) 2,000
Fixed Equipment Depreciation ($2,500) 2,500
Costs Insurance ($1,000) 1,000
Total expenses 32,500
Net operating income $ 5,000
8-8
Actual
Results
Number of lawns 550
Revenue $ 43,000
Expenses:
Wages and salaries $ 23,500
Gasoline and supplies 5,100
Equipment maintenance 1,300
Office and shop utilities 950
Office and shop rent 2,000
Equipment Depreciation 2,500
Insurance 1,200
Total expenses 36,550
Net operating income $ 6,450
8-9
Let’s prepare a
budget
for Larry’s Lawn
Service.
8-16
Revenue/Cost Flexible
Formulas Budget
Number of lawns (Q) 550
Revenue ($75Q) $ 41,250
Expenses:
Wages and salaries ($5,000 + $30Q) $ 21,500
Gasoline and supplies ($9Q) 4,950
Equipment maintenance ($3Q) 1,650
Office and shop utilities ($1,000) 1,000
Office and shop rent ($2,000) 2,000
Equipment Depreciation ($2,500) 2,500
Insurance ($1,000) 1,000
Total expenses 34,600
Net operating income $ 6,650
8-17
Quick Check
What should the total wages and salaries cost
be in a flexible budget for 600 lawns?
a. $18,000.
b. $20,000.
c. $23,000.
d. $25,000.
8-18
Quick Check
What should the be the
totaltotal
wages
wages
andandsalaries
salaries
cost
costinina aflexible
be flexiblebudget
budgetforfor600
600lawns?
lawns?
a. $18,000.
$18,000
b. $20,000.
c. $23,000.
d. $25,000.
Revenue/Cost Flexible
Formulas Budget
Number of lawns (Q) 550
Number of hours (H) 100
Revenues ($75Q + $30H) $ 44,250
Expenses:
Wages and salaries ($5,000 + $29Q + $25H) $ 23,450
Gasoline and supplies ($8Q + $6H) 5,000
Equipment maintenance ($2Q + $2H) 1,300
Office and shop utilities ($1,000) 1,000
Office and shop rent ($2,000) 2,000
Equipment Depreciation ($2,500) 2,500
Insurance ($1,000) 1,000
Total expenses 36,250
Net operating income $ 8,000
8-28
Standard Costs
Standards are benchmarks or “norms” for
measuring performance. In managerial accounting,
two types of standards are commonly used.
Variance Analysis
Variance Analysis
Spending Variance
(3) – (1)
8-38
Spending Variance
(3) – (1)
8-39
Spending Variance
(3) – (1)
8-40
Spending Variance
(3) – (1)
8-41
Spending Variance
(3) – (1)
8-42
Materials Variances:
Using the Factored Equations
Materials price variance
MPV = (AQ × AP) – (AQ × SP)
= AQ(AP – SP)
= 210 kgs ($4.90/kg – $5.00/kg)
= 210 kgs (– $0.10/kg) = $21 F
Materials quantity variance
MQV = (AQ × SP) – (SQ × SP)
= SP(AQ – SQ)
= $5.00/kg (210 kgs – (0.1 kg/parka 2,000 parkas))
= $5.00/kg (210 kgs – 200 kgs)
= $5.00/kg (10 kgs) = $50 U
8-48
Quality of production
supervision.
Quality of training
provided to employees.
Production Manager
8-66
End of Chapter 8