Budgeting and Variance Analysis assignment( Preferred writer ID# 123186)

Revenues Expenses
Givens: Budgeted Actual Givens: Budgeted Actual
[A] Surgical volume 2,500 2,700 [A] Patient days 27,000 27,000
[B] Gift shop revenues $19,000 $20,000 [B] Pharmacy $120,000 $160,000
[C] Surgery revenues $600,500 $850,750 [C] Miscellaneous supplies $66,000 $77,500
[D] Parking revenues $16,000 $18,000 [D] Fixed overhead costs $808,000 $880,000
1. Determine the total variance between the planned and actual budgets for Surgical Volume. Is the variance favorable or unfavorable? 2. Determine the total variance between the planned and actual budgets for Patient Days. Is the variance favorable or unfavorable?
Budgeted Actual Variance Variance
[E] Surgical volume [A] 2,500 2,700 200 Favorable [E] Patient days [A] 0
[F] Gift shop revenues [B] $19,000 $20,000 $1,000 Favorable [F] Pharmacy [B] $40,000 Favorable
[G] Surgery revenues [C] $600,500 $850,750 $250,250 Favorable [G] Miscellaneous supplies [C] $11,500 Favorable
[H] Parking revenues [D] $16,000 $18,000 $2,000 Favorable [H] Fixed overhead costs [D] $72,000 Favorable
[I] Total variance [E] $253,250 Favorable [I] Total variance $123,500 Favorable
3. Determine the service related variance for Surgical Volume. 4. Determine the service related variance for Patient Days.
Variance Variance
[J] Total variance [I] [J] Total variance [I] $123,500
[K] Gift shop revenue variance [F] $1,000 [K] Amt. explained by fixed overhead [F] $40,000
[L] Parking revenue variance [H] $2,000 [L] Other fixed expenses $72,000
[M] Service-related variance [J-K-L] $3,000 [M] Service-related variance [J-K-L] $235,500
5. Prepare a flexible budget estimate. Present side-by-side budget, flexible budget estimate, and the actual surgical revenues. 6. Prepare a flexible budget estimate. Present side-by-side budget, flexible budget estimate, and the actual patient expenses.
Budgeted Flexible Actual Budgeted Flexible Actual
[N] Surgical volume [A] 2,500 2,700 2,700 [N] Patient days [A] 27,000 27,000 27,000
[O] Surgical revenue per unit [C / A] $240.20 $240.20 $315.09 [O] Cost per patient day (Pharm + Misc) [B+C]/[A] $6.89 $6.89 $8.80
[P] Surgical revenue [C] $600,500 $648,540 $850,750 [P] Total cost (Pharm+Misc) [N x O] $186,000 $186,000 $237,500
7. Determine what variances are due to change in volume and what variances are due to change in rates.
Budgeted Flexible Actual Variance
[Q] Budgeted surgical revenue [P] $600,500
[R] Flexible surgical revenue [P] $648,540
[S] Actual surgical revenue [P] $850,750
[T] Volume variance [R – Q] $48,040
[U] Rate variance [S – R] $202,210
Get a 10 % discount on an order above $ 100
Use the following coupon code :
SKYSAVE