PREPARING FOR THE ASSESSMENT
SOLUTIONS TO REVISION QUESTIONS C1
420
Solution 75
●
The fl exed budgets are reasonably straightforward to produce: all variable costs are
multiplied by a factor of 13,600 and 14,500, respectively, and fi xed overheads remain
unaltered by the change in activity.
(a) £ 2,560,000
Workings:
£
Direct labour: £46 13,600 units 625,600
Direct material: £30 13,600 units 408,000
Variable overheads: £24 13,600 units 326,400
Fixed overheads: original budget
(£80 15,000 units) 1,200,000
2,560,000
(b) (i) £ 60,000 adverse
(ii) £ 164,000 adverse
Workings:
£ £
Actual cost 2,814,000
Budget cost allowance:
Labour, materials and variable o/h
£(46 3 0 24) 14,500 1,450,000
Fixed overhead – original budget 1,200,000
2,650,000
Expenditure variance 164,000 (A)
Sales volume contribution variance volume shortfall standarrd contribution per unit
units £( )
£, adv
500 220 100
60 000 eerse
Solution 76
●
Be careful to select actions that are appropriate both for a defi cit and for the short term.
Actions (a) and (b) would be appropriate actions.
Action (c) would not be appropriate because increasing receivables would drain the cash
balance still further. Action (d) is more suited to a long-term defi cit, since share capital is a
long term source of fi nance.