Can someone help me with budgeting practice assesment 1 task 3 and b please thank you
clementina
Registered Posts: 12
Can someone help me with budgeting task 3 and b please thank you I'm confused thank you
0
Comments

*1 Sales revenue: £1377000 (£1281600/178000*192000)
£1377000Actual £1382400 Flexed =5400 Adverse
*2 Materials: 500100(flexed:462800/178000*192000)
£500100Actual £499200Flexed= 900Adverse
*3 Labour: £516500(480600/178000*192000)
£516500Actual£518400= 1900Fav
*4 Distribution: £74200(67640/178000*192000)
£74200Actual£72960Flexed = 1240Adverse
*5 Energy: £65080(£60860£12800/17800*192000)+££12800
=£65080(£48060/178000*192000)+£12800
£65080Actual£64640Flexed=440Adverse
*6 Equipment:
ACTUAL:
178000units/30000 budgeted increase units=5.93......
30000*5 =150000
.93... = 30000 (any additional unit)
EQUAL 180000 ACTUAL UNITS
BUDGET:
192000units/30000 budgeted increase units =6.4
30000*6 = 180000
.4 = 30000
EQUAL 210000 BUDGETED UNITS
SO £28600( £24000/180000*210000)
£28600£28000 FLEXED BUDGET =600ADVERSE
NOTE: You can just round up the answer you get from dividing the ACTUAL & BUDGETED UNITS BY BUDGETED INCREASE IN UNITS to the nearest whole number.
ie 192000units/30000= 7 and then MULTIPLY it by the BUDGETED INCREASE UNITS 30000 (7*30000 = 210000 as calculated above for BUDGETED UNITS).
ADD all COSTS FAVS and DEDUCT all ADVERSES
1900+100+780 (900A+1240A+440A+600A+900A)
=2780F4080A = 1300
FLEXED ACTUAL VARIANCE
Sales revenue 1382400 1377000 5400
TOTAL 1295600 1296900 1300
please see above workings for FLEXED and ACTUAL figures
OPERATING PROFIT/LOSS 86800 80100 6700
HOPE THIS HELPS
0 
HI
Sorry the above is for practice assessment 1 task 7
1
Categories
 All Categories
 1.2K Books to buy and sell
 2.3K General discussion
 12.5K For AAT students
 323 NEW! Qualifications 2022
 165 General Qualifications 2022 discussion
 11 AAT Level 2 Certificate in Accounting
 56 AAT Level 3 Diploma in Accounting
 88 AAT Level 4 Diploma in Professional Accounting
 8.8K For accounting professionals
 23 coronavirus (Covid19)
 272 VAT
 92 Software
 273 Tax
 135 Bookkeeping
 7.2K General accounting discussion
 200 AAT member discussion
 3.8K For everyone
 38 AAT news and announcements
 345 Feedback for AAT
 2.8K Chat and offtopic discussion
 582 Job postings
 16 Who can benefit from AAT?
 36 Where can AAT take me?
 42 Getting started with AAT
 26 Finding an AAT training provider
 48 Distance learning and other ways to study AAT
 25 Apprenticeships
 66 AAT membership