Week 5 Variance Analysis
Week 5 Variance Analysis
Types of Standards
Ideal Standards demand
maximum efficiency and can
be achieved only if everything
operates perfectly.
Based on carefully
predetermined amounts.
Benchmarks for
measuring performance.
Perfection versus Practical Standards: A
Behavioral Issue
Practical standards
should be set at levels
that are currently
attainable with
reasonable and
Should we use efficient effort.
practical standards
or perfection
standards?
Cost Variance Analysis
Take
Identify Receive corrective
questions. explanations. actions.
Conduct next
Analyze period’s
variances. operations.
Prepare standard
Begin cost performance
report.
Static and Flexible Budgets
• Static budget:
– Based on one level of output
– Is not altered after it is issued even if circumstances change
• Static budget variance:
– The difference between the actual result and the corresponding
static budget amount
• Flexible budget:
– A budget which is adjusted for changes in the actual level of output
or actual revenue and cost drivers
– Allows for more meaningful comparisons between (adjusted)
budget and actual results
Static Budgets and
Performance Reports
Static Actual
Budget Results Variances
Machine hours 10,000 8,000 2,000 U
Variable costs
Indirect labor $ 40,000 $ 34,000 $6,000 F
Indirect materials 30,000 25,500 4,500 F
Power 5,000 3,800 1,200 F
Fixed costs
Depreciation 12,000 12,000 0
Insurance 2,000 2,000 0
Total overhead costs $ 89,000 $ 77,300 $11,700 F
Flexible Production Budget
VC Range of
Production
Production Costs per Unit 2,400 3,000 3,600
Variable:
Direct materials $0.26 $ 624 $ 780 $ 936
Direct labour 0.15 360 450 540
Variable overhead:
Supplies 0.03 72 90 108
Indirect labour 0.07 168 210 252
Power 0.02 48 60 72
Total variable costs $0.53 $1,272 $1,590
$1,908
Fixed overhead:
Supervision $ 100 $ 100 $ 100
Amortization 200 200 200
Rent 20 20 20
Total fixed costs $ 320 $ 320 $ 320
Total production costs $1,592 $1,910 $2,228
===== ===== =====
Performance Report
Actual Budgeted Variance
Units produced 3,000 2,400 600 F
==== ==== ====
Direct materials cost $ 927.3 $ 624.0 $303.3 U
Direct labour costs 450.0 360.0 90.0 U
Overhead:
Variable:
Supplies 80.0 72.0 8.0 U
Indirect labour 220.0 168.0 52.0 U
Power 40.0 48.0 (8.0) F
Fixed:
Supervision 90.0 100.0 (10.0) F
Amortization 200.0 200.0 0.0
Rent 30.0 20.0 10.0 U
Total $2,037.3 $1,592.0 $445.3 U ======
====== ======
Actual vs. Flexible Performance Report
Actual Budget Variance
Units produced 3,000 3,000 -----
==== ==== ====
Production costs:
Direct materials $ 927.3 $ 780.0 $ 147.3 U
Direct labour 450.0 450.0 0.0
Variable overhead:
Supplies 80.0 90.0 (10.0) F
Indirect labour 220.0 210.0 10.0 U
Power 40.0 60.0 (20.0) F
Total variable costs $1,717.3 $1,590.0 $ 127.3 U
Fixed overhead:
Supervision $90.0 $100.0 $(10.0) F
Amortization 200.0 200.0 0.0
Rent 30.0 20.0 10.0 U
Total fixed costs $ 320.0 $ 320.0 $0.0
Total production costs $2,037.3 $1,910.0 $ 127.3 U
======= ======= ======
A General Model for Variance Analysis
AQ x AP AQ x SP
SQ*x SP
a. $170 unfavorable.
b. $170 favorable.
c. $800 unfavorable.
d. $800 favorable.
Material Variances Zippy
a. 1,700 pounds.
b. 1,500 pounds.
c. 2,550 pounds.
d. 2,000 pounds.
Material Variances Zippy
a. $170 unfavorable.
b. $170 favorable.
c. $800 unfavorable.
d. $800 favorable.
Material Variances Summary
Actual Quantity
USED
Standard Quantity
×
×
Standard Price Standard
Price
1,700 lbs.
1,500 lbs.
×
×
$4.00 per lb.
$4.00 per lb.
Quantity variance is unchanged $6,800
because
$6,000 actual and standard
quantities are unchanged.
Quantity variance
$800 unfavorable
Labor Variances Zippy
a. $310 unfavorable.
b. $310 favorable.
c. $300 unfavorable.
d. $300 favorable.
Labor Variances Zippy
a. 1,550 hours.
b. 1,500 hours.
c. 1,700 hours.
d. 1,800 hours.
Labor Variances Zippy
a. $510 unfavorable.
b. $510 favorable.
c. $500 unfavorable.
d. $500 favorable.
Labor Variances Summary
Actual Hours Actual Hours Standard
Hours*
× × ×
Actual Rate Standard Rate
Standard Rate
1,550 hours 1,550 hours 1,500 hours (1.5
x 1000)
× × ×
$10.20 per hour $10.00 per hour $10.00 per hour
$15,810 $15,500
$15,000
Total budgeted
overhead cost =
Budgeted variable Total Budgeted fixed
× + overhead cost
overhead cost per activity
$2.00 per
Total budgetedactivity unit Total
= units
machine × machine + $9,000
overhead cost
hour hours
Variable Overhead Variances –
Example
Spending or Production
Flexible Budget Volume
Variance Variance
POHR (fixed) = Standard Fixed
Overhead Rate
SH = Standard Hours Allowed
Example
• ColaCo budget planned (Jan 1):
– 1,500 units x 2.0 hrs = 3,000 hrs
– Budgeted FMOH = $9,000
• Actual Results
– Actual FMOH $8,450
– Actual Production: 1,600 units
– Actual hours used = 3,300 hours
Fixed Overhead Variances – Example
ColaCo used the following predetermined
fixed overhead rate:
hours
×
$ $ $
$3.00 per hour