Fifth edition Alnoor Bhimani Charles T. Horngren Srikant M. Datar Madhav V. Rajan Farah Ahamed



Download 1.72 Mb.
View original pdf
Page364/469
Date01.12.2021
Size1.72 Mb.
#57828
1   ...   360   361   362   363   364   365   366   367   ...   469
solutions-manual-to-bhimani-et-al-management-and-cost-accounting-pearson-2012-1
Solution Exhibit 17.13
Columnar presentation of sales-volume, sales-quantity and sales-mix variances for
Antwerp lions

Flexible budget
(Actual units of
all tickets sold
x Actual sales mix)
x Budgeted Unit
net revenue
(1)

(Actual units of
all tickets sold
x Budgeted sales mix)
x Budgeted unit
net revenue
(2)
Static budget
(Budgeted units of
all tickets sold
x Budgeted sales mix)
x Budgeted unit
net revenue
(3)
Panel A Lower tier
(22,000 x ax xx bx xx bx x €20 =
€160,000

€44,000 U

€16,000 F


Sales-mix variance Sales quantity variance

€28,000 U

Sales-volume variance
Panel B Upper tier
(22,000 x c) xxx d) xxx d) xx FF
Sales-mix variance
Sales-quantity variance

€17,000 F


Sales-volume variance


Bhimani, Horngren, Datar and Rajan, Management and Cost Accounting, 5
th
Edition, Instructor’s Manual
© Pearson Education Limited 2012 Panel C All tickets e f g

€33,000 U

€22,000 F

Sales-mix variance
Sales-quantity variance

€11,000 U


Sales-volume variance Note that F = favourable effect on operating profit U = unfavourable effect on operating profit. Actual sales mix
Budgeted sales mix a
Lower tier = 6,600
÷22,000 = 30% b
Lower tier = 8,000
÷ 20,000 = 40% c
Upper tier = 15,400
÷ 22,000 = 70% d
Upper tier = 12,000
÷ 20,000 = 60% e + €77,000 = €209,000 f + €66,000 = €242,000


g + €60,000 = €220,000
17.17 Direct materials price and efficiency variances, direct materials yield and mix
variances, perfume manufacturing
. (40 min)
1
The direct materials standard to produce 80 litres of perfume are
40 litres of Tartarus; 30 litres of Erebus 30 litres of Uranus. Therefore, budgeted inputs allowed for each litre of perfume are
Tartarus:
40 litres ÷ 80 litres
= 0.500 litres Erebus
30 litres ÷ 80 litres
= 0.375 litres Uranus
30 litres ÷ 80 litres
= 0.375 litres
All fluids

1.250 litres Budgeted input allowed for 75,000 litres of perfume are
Tartarus 75,000
× 0.500
=
37,500 litres
Erebus 75,000
× 0.375
=
28,125 litres
Uranus 75,000
× 0.375
=
28,125 litres
All fluids
93,750 litres Solution Exhibit A presents the total direct materials price and efficiency variances for Markku Antero for the week. The total direct materials price variance can also be calculated as Direct materials price variance for each input = Actual price – Budgeted price Actual inputs
Tartarus
=
(€5.50 – €6.00) x 45,000
=
€22,500 F Erebus
=
(€4.20 – €3.50) x 35,000
=
24,500 U Uranus
=
(€2.75 – €2.50) x 20,000
=
5,000 U Total direct materials price variance
€ 7,000 U The total direct materials efficiency variance can also be calculated as Direct materials efficiency variance for each input = Actual inputs used Budgeted inputs allowed for actual output achieved × Budgeted prices


Bhimani, Horngren, Datar and Rajan, Management and Cost Accounting, 5
th
Edition, Instructor’s Manual
© Pearson Education Limited 2012
Tartarus
=
(45,000 – 37,500) × €6.00
=
€45,000.00 U Erebus
=
(35,000 – 28,125) × €3.50
=
24,062.50 U Uranus
=
(20,000 – 28,125) × €2.50
=
20,312.50 F Total direct materials efficiency variance
€48,750.00 U
Solution Exhibit Ab Columnar presentation of direct materials price and efficiency variances for Markku.

Download 1.72 Mb.

Share with your friends:
1   ...   360   361   362   363   364   365   366   367   ...   469




The database is protected by copyright ©ininet.org 2024
send message

    Main page