Flexible Budget A versatile budget is a budget prepared using the ACTUAL level the production instead of the budgeted activity. The difference in between actual costs incurred and the flexible budget plan amount because that that very same level of work is referred to as a spending plan variance. Budget variances can indicate a department’s or company’s level of efficiency, due to the fact that they emerge from a to compare of what was with what should have been. The performance report reflects the budget variance because that each line item.

You are watching: A flexible budget performance report compares the differences between

A functional budget permits volume distinctions to be removed from the evaluation since we room using the exact same actual level of task for both budget and also actual. How deserve to we carry out this? us will need to identify the budgeted variable cost per unit because that each variable cost. Budgeted fixed costs would stay the same due to the fact that they carry out not adjust based ~ above volume.

To highlight the computation of budget plan variances, assume that Leed’s monitoring prepared one overhead budget based on an expected volume the 100% capacity, or 25,000 units. At this level the production, the budgeted quantity for offers is a variable price at $0.08 every unit because that a complete of $2,000 (25,000 devices x $0.08). By the finish of the period, Leed has actually used $1,900 of supplies. Our very first impression is that a favorable variance of $100 exists ($1,900 actual quantity is less than the $2,000 budget plan amount).

However, if Leed’s actual manufacturing for the duration was just 22,500 devices (90% the capacity), the firm would have negative variance of $100. Why? because at 90% volume of 22,500 units, the versatile operating budget plan for supplies would be $1,800 (22,500 devices x $0.08). The $1900 yes, really supplies supplied is $100 much more than the flexible budget plan amount of $1,800. Consequently, it appears that Leed offered supplies inefficiently.

To give another example using the data in exhibition 6, Leed’s administration may have actually budgeted maintain at USD 5,600 for a given duration assuming the firm planned to develop 20,000 devices (80 per cent of operating capacity). However, Leed’s yes, really maintenance expenses may have actually been USD 6,200 because that the period. This result does not necessarily typical that Leed had an adverse variance that USD 600. The variance counts on actual manufacturing volume.

Assume when again the Leed actually created 22,500 units during the period. The agency had budgeted maintenance costs at USD 6,300 for that level of production. Therefore, there would certainly actually be a favorable variance of USD 100 (USD 6,300 – USD 6,200).

Flexible budgets often present budgeted amounts for every 10 every cent readjust in the level that operations, such together at the 70 every cent, 80 every cent, 90 every cent, and also 100 every cent levels of capacity. However, actual production may fall between the levels displayed in the functional budget. If so, the firm can find the budgeted quantities at the level of operations making use of the adhering to formula:

Budgeted amount = Budgeted fixed part of expenses +

Flexible operation budget and also budget variances illustrated As stated earlier, a versatile operating budget provides detailed information about budgeted expenses at assorted levels the activity. The main advantage of utilizing a functional operating budget together with a planned operating spending plan is the management deserve to appraise power on 2 levels. First, management can compare the actual results with the planned operating budget, which enables management to analysis the deviation the actual calculation from expected output. Second, provided the really level the operations, management deserve to compare actual expenses at actual volume with budgeted costs at really volume. The usage of versatile operating budgets gives a precious basis for comparison once actual manufacturing or sales volume differs from expectations.

Using the data from exhibit 3, exhibition 7 and Exhibit 8, present Leed’s detailed planned operation budget and flexible operating spending plan for the quarter finished 2010 in march 31. The to plan operating budget was based upon a sales estimate of 20,000 units and also a manufacturing forecast of 25,000 units. Exhibit 7 and Exhibit 8 present actual sales the 19,000 units and actual manufacturing of 25,000 units. (As is typically the case, the budgeted and also actual amounts are not equal.) The actual offering price to be USD 20 per unit, the exact same price that management had forecasted.

Leed Company

Comparison the planned operation budget and also actual results  
For quarter finished 2010 march 31  
Planned budgetActual
Sales (budgeted 20,000 units, really 19,000 units)$400,000$380,000
Cost of products sold:
beginning finished items inventory$130,000$130,000
cost of goods manufactured (25,000 units):
direct materials$ 50,000$ 62,500
straight labor150,000143,750
Variable production overhead25,00031,250
Fixed manufacturing overhead75,00075,000
price of products manufactured$300,000$312,500
cost of goods obtainable for sale$430,000$442,500
finishing finished goods inventory180,000200,000
price of items sold$250,000$242,500
Gross margin$150,000$137,500
Selling and also administrative expenses:
Variable$ 40,000$ 28,500
complete selling and also administrative expenses$ 140,000$123,500
Income prior to income taxes$ 10,000$ 14,000
Deduct: approximated income taxes (40%)4,0005,600
Net income$ 6,000$ 8,400

Exhibit 7: Leed Company: comparison of planned operating budget and actual results

In exhibit 7 we compare the actual results with the planned operation budget. To compare of actual outcomes with the planned operating budget yields some beneficial information due to the fact that it mirrors where actual performance deviated indigenous planned performance. For example, sales were 1,000 units lower than expected, sales revenue to be USD 20,000 less than expected, pistol margin was USD 12,500 much less than expected, and also net revenue was USD 2,400 an ext than expected.

The to compare of actual outcomes with the planned operating budget plan does not provide a basis for analyzing whether or not monitoring performed properly at the actual level of operations. Because that example, in exhibit 7, the price of goods sold was USD 7,500 less than expected. The definition of this distinction is not clear, however, due to the fact that the actual price of items sold relates to the 19,000 systems actually sold, if the planned expense of products sold relates come the 20,000 systems expected.

A company makes a valid evaluation of expense controls by compare actual outcomes with a flexible operating budget based upon the levels of sales and also production that in reality occurred. Exhibition 8 reflects the to compare of Leed’s functional operating budget with the yes, really results. Note that the flexible spending plan in exhibit 8 is comprised of number of pieces. The functional budget amounts for sales revenue and selling and administrative prices come native a flexible sales budget plan (not shown) for 19,000 devices of sales.

Leed Company


Comparison of versatile operating budget and actual results


For quarter finished 2010 in march 31

 Flexible budgetActualBudget variance end (under)
Sales (19,000 units)$ 380,000$ 380,000$ -0-
Cost of goods sold:
 Beginning finished products inventory$ 130,000$ 130,000$ -0-
Cost of items manufactured (25,000 units):
straight materials$ 50,000$ 62,500$ (12,500)
direct labor150,000143,750(6,250)
Variable production overhead25,00031,2506,250
Fixed manufacturing overhead75,00075,000-0-
expense of products manufactured)$300,000$312,500$ 12,500
cost of goods available for sale$430,000$442,500$ 12,500
finishing finished items inventory192,000200,0008,000
expense of products sold (19,000 units)$238,000$242,500$ 4,500
Gross margin$ 142,000$ 137,500$ (4,500)
Selling and administrative expenses:
Variable$ 38,000$ 28,500$ (9,500)
complete selling and also administrative expenses$138,000$123,500$ (14,500)
Income prior to income taxes$ 4,000$ 14,000$ 10,000
Deduct: approximated taxes (40%)1,6005,6004,000
Net income$ 2,400$ 8,400$ 6,000

Exhibit 8: Leed Company: compare of versatile operating budget and actual results

In compare such together these, if the number of units created is same to the number sold, plenty of companies carry out not show their beginning and ending inventories in their functional operating budgets. Instead, the functional operating budget plan may show the variety of units actually sold multiplied through the budgeted unit cost of direct materials, straight labor, and manufacturing overhead. This budget also shows actual expenses for straight materials, direct labor, and also manufacturing overhead because that the number of units sold.

See more: 1893 Columbian Exposition Half Dollar Value, 1893 Columbian Commemorative Half Dollar Pcgs Ms

The to compare of the actual outcomes with the functional operating spending plan (Exhibit 8) reveals some inefficiencies for items in the price of products manufactured section. Because that instance, direct materials and also variable overhead prices were considerably higher than expected. Direct labor costs, ~ above the various other hand, to be somewhat lower than expected. Both variable and fixed selling and administrative costs were reduced than expected. Net income was USD 6,000 much more than intended at a sales level that 19,000 units.