Flexible Budget Variance
Susan Machuga. Overhead Variance Analysis. This video explains the concept of Flexible Budgeting in Managerial Accounting. Smith Wholesale’s budgeted sales price is $40 per unit for a budgeted sales volume of 5,000 units. When the real results of the sales of third quarter unveil, company records an unfavorable sales volume variance as real sales of third quarter are 4,835,000 bottles. You prepared the department's annual budget based on the. Chapter 7: 7-1, 7-2, 7-3, & 7-4. A budget variance presents leaders with two alternatives: Either adjust the budget in future periods to conform to revenue or spending realities. Answer each question separately, do not write more then a paragraph. This indicates that costs were: A) $800 more than the master budget B) $800 less than for the. A) Total production cost flexible budget variance = Total direct materials variance + Total direct labor variance + Total manufacturing overhead variance = $150 F + $50 F + $725 F = $925 F Notes: Direct materials cost variance $300 F Direct materials efficiency variance 150 U Total direct materials variance $150 F Direct labor cost variance. The flexible-budget variance for materials is $5,000 (U). The sales volume variance compares the flexible. It is unfavorable because the favorable efficiency variance was not large enough to compensate for the large unfavorable spending variance. The variance or difference can either be a positive number, meaning costs exceed the budget or income exceeded. Sales volume variance = difference between the profit as shown in the original budget and the profit as shown in the flexed budged. 00 required profit = $30,000 Select one: A. 70 $1,836 $1,890 $1,960 $124 F $54 F $70 F Power 1. A static budget is a popular tool for managing budgets, but it can set you up for failure. The interpretation of budget variances is often a monthly process for managerial accountants. And finally, the volume variance is the difference between the BASH and the standard factory overhead. ii) Material quantity variance: arises when the actual amount of material used is greater or lower than the amount specified in the budget, e. A variance in accounting is the difference between two amounts one of which is the basic, standard, or reference amount and the other the comparable amount. The flexible budget variance compares the flexible budget to actual results to determine the effects that prices or costs have had on operations. In this case, the Sales Volume Variance is unfavourable as the actual sales volume is lower than its budget. Budget Variance Analysis listed as BVA Panel A presents an overview of ABC Company's traditional flexible budget variance analysis. 4) Actual fuel costs. What amounts of advertising, sales salaries and commissions, and shipping expenses would be included in the company's flexible budget for March? 13. Flexible Budget Definition. This $15,000F variance is due to lower activity. An activity variance is due solely to the difference in the level of activity assumed in the planning budget and the actual level of activity used in the flexible budget. If the company flexes its budget for 700 units what will be the revised net profit figure? ? £12 900 ? £7 300 ? £6 300 ? £9 300; Quayle Farrar Limited, see information. sales-volume variance efficiency variance The spending variance is also. 20 2,648 2,668 20 F Total variable cost $22. A) increase in variable cost per unit B) increase in sales price per unit C) decrease in fixed costs D) decrease in sales volume. Sales Volume Variance: The difference between the flexible budget and the static budget These variances are used to assess whether the differences were favorable (increased profits) or unfavorable. Assume that the managers of Fort Winston Hospital are setting the price on a. is the business living up to our expectations. Therefore, when […]. The price variance for material is $31000 (F). variance that is caused by a difference between the bud-geted and actual quantity of input needed per unit of After completing this chapter, you should be able to 1. Develop a flexible budget and variance analysis (inclusive explanations) for the next year assuming the expected production will be doubled. Smith Wholesale’s budgeted sales price is $40 per unit for a budgeted sales volume of 5,000 units. The flexible budget variance is the difference between the _____. For control purposes, the accountant then compares the budget to actual data. The important thing is not to apportion blame by. The question is: how to prepare […]. proportionately increase variable costs; keeppp fixed costs the same and compute flexible-budget variances. P2,000 favorable. Site Navigation; Navigation f. For example, if the static budget for an. Flexible budgets work well as a performance evaluation tool in conjunction with a static budget and are basically a comprehensive accounting of the static budget's cost variance. Unit cost variance. The price variance for material is $31000 (F). A flexible budget is one that is allowed to adjust based on a change in the assumptions used to create the budget during management's planning process. A static budget is prepared for only one level of a given type of activity. Chapter 09 Flexible Budgets and Performance Analysis 9-142 20. (1) Actual Costs Incurred, 2,700 MHs (2) Flexible Budget Based on 2,700 MHs (3) Flexible Budget Based on 2,800 MHs Breakdown of the Total Variance Overhead Item Cost Formula (per MH) Total Variance (1) – (3) Spending Variance (1) – (2) Efficiency Variance (2) – (3) Supplies $0. A variance is usually considered favorable if it improves net income and unfavorable if it decreases income. Is the variance favorable or unfavorable? Determine the service-related variance for Surgical Volume. Sales volume variance = difference between the profit as shown in the original budget and the profit as shown in the flexed budged. Standard Costing and Variance Analysis Problems & Solution: Problem 1: Materials Variance Analysis: The Schlosser Lawn Furniture Company uses 12 meters of aluminum pipe at $0. This book is designed to introduce designers, engineers, technologists, estimators, project managers, and financial analysts as well as students in engineering and business to strategic cost tools for project cost evaluations. This article presents a new framework for flexible budgeting, cost of capacity, and inventory variance analysis. 80 per meter as standard for the production of its Type A lawn chair. Flexible budget has a wide application as an effective tool for cost control. No one knows the future outcome for certain. Step-by-step solution: Chapter: CH1 CH2 CH3 CH4 CH5 CH6 CH7 CH8 CH9 CH10 CH11 CH12 CH13 CH14 CH15 CH16 CH17 CH18 CH19 CH20 CH21 CH22 CH23 Problem: 16E 17E 18E 19E 20E 1Q 2Q 30P 3Q 31P 4Q 32P 5Q 33P 6Q 34P 7Q 8Q 9Q 10Q 11Q 12Q 13Q 14Q 15Q 16MCQ. Revenue and spending variances: Subtract flexible budget from actual results. sales volume variance: The difference between the budgeted quantity of units sold and the actual quantity of units sold. We will work example problems related to flexible budgets and provide step by step instructional videos to apply the concepts. Is the variance favorable or unfavorable? •Determine the service-related variance for Surgical Volume. This book is designed to introduce designers, engineers, technologists, estimators, project managers, and financial analysts as well as students in engineering and business to strategic cost tools for project cost evaluations. Static Budget vs. Another way of thinking of a flexible budget is a number of static budgets. The next step is to combine the variable and fixed costs in order to prepare a new overhead budget report, inserting the new flexible budget results into the overhead budget report. Paige O'Shaughnessy, Principles of Managerial Accounting. Again, copy and paste the formulas to the other cells. variance that is caused by a difference between the bud-geted and actual quantity of input needed per unit of After completing this chapter, you should be able to 1. Question: Flexible Budget, Standard Cost Variances, T-Accounts Ingles Company Manufactures External Hard Drives. Determine the flexible budget for revenues based on budgeted selling price and actual quantity of output. Flexible Budgets, Standard Costs, & Variance Analysis, Flexible Budgets, Standard Costs, & Variance Analysis. Therefore, when […]. manufactures fitness monitoring products. Devoting a Saturday afternoon to reviewing all of your subscriptions, insurance plans and recurring monthly bills may help you trim hundreds of dollars from your fixed monthly budget. Start studying Flexible Budgets and Variance Analysis. Academic year. งบประมาณยืดหยุ่น(Flexible budget) โดยปกติ งบประมาณที่องค์กรจัดทําขึ้นมักจะมีข้อสมมติฐานว่า ระดับของกิจกรรมหรือยอดขายประจําปีของ. A static budget locks you in to the same expenses every single months. We will work example problems related to flexible budgets and provide step by step instructional videos to apply the concepts. A flexible budget is a budget that changes according to business or activity volumes. Council Meeting Agenda Monday, May 4th, 2020 5:30pm – 7:30pm Microsoft Teams (online) 17. Head the appropriate column for the Flexible Budget Variance and then use Excel formulas to populate the cells in that column (e. The former option (adjusting the plan) is called flexible budgeting. Static budgets, however, have their uses, and many organizations use both static and. Question 8_20A_8-24A_8-27A_Standard Costing_Variance analysis Chapter8 Question 8-20A, 8-24A: 8-27A 8-20A: Flexible budget planning Like Chou, the president of Digitech Computer Service, needs your help. Overhead Variance Analysis. The flexible-budget variance is the difference between an actual result and the corresponding flexible-budget amount. Here are three examples of favorable budget variances: Actual revenues are more than the budgeted or planned revenues. If the number of actual units sold is inserted into a flexible budget. What is the variable overhead rate variance for March? 12. P2,000 unfavorable. Variance reporting in traditional hospital fixed and flexible budgets seldom, if ever, provides both meaningful and useful information upon which appropriate management decisions can be based. The overhead spending variance contains price but not quantity elements. We will work example problems related to flexible budgets and provide step by step instructional videos to apply the concepts. If sales budget variance is $57000 and flexible budget amount is $97000, then static budget amount will be a) $40,000 b) $154,000 c) $164,000 d) $124,000. Or, take actions to impact future spending and revenues, to bring forecast and actual figures closer together. When calculating. Therefore, when […]. Assume that the managers of Fort Winston Hospital are setting the price on a. One problem I've run into is the number of units produced and number of units sold during the period differs (3,000 units produced and 3,500 units sold). While Managerial textbooks teach each step independently, we demonstrate how these. Chapter 7 Flexible Budgets, Variances and Management Control: I Static and Flexible Budgets Static budget a budget based on a single level of output Flexible budget a budget which is adjusted for the actual level of output, revenue, or cost driver Standard cost a carefully predetermined amount representing what management thinks a cost should be Examples Standard quantity of materials = 2 kg. flexible budget and static budget due to differences in fixed costs. A quick learner and diligent researcher who is flexible and loves to take on new challenges. See full list on fool. If the company flexes its budget for 700 units what will be the revised net profit figure? ? £12 900 ? £7 300 ? £6 300 ? £9 300; Quayle Farrar Limited, see information. Use following information, Budget Actual results Production (units) 3,000 6,000 £ £ Direct materials 3,000 4,250 Direct labour 2,000 2,250 Maintenance 500 700 Depreciation 1,000 1,100 Rent and rates 750 800 Other costs 1,700 2,500 Please help me. The flexible budget is more sophisticated and useful than a static budget, which remains at one amount regardless of the volume of activity. ブリタニカ国際大百科事典 小項目事典 - 変動予算の用語解説 - 弾力性予算ともいう。操業度が異なるごとにそれぞれの操業度に対して設定される予算をいい,単一の操業度に基づいて設定される固定予算に対比される。主として部門別の製造間接費の管理のために用いられるが,販売費など他. 70 6,273 6,583 310 F Fixed costs: Supervision 9,670 9,700 30 F Depreciation 4,210 4,200 10 U Total fixed cost 13,880 13,900 20 F Total. How might a manager gain insight into the causes of flexible-budget variances for direct materials, labor, and overhead? Provide at least one numerical example to support your thoughts. Or, take actions to impact future spending and revenues, to bring forecast and actual figures closer together. Flexible budgets adapt to the changing needs of a company. This analysis would compare the actual level of activity so volume variances are not a factor and management can focus on the cost variances only. The overhead efficiency variance is part of the overhead budget variance. Pre-requistes Static budget is prepared without classifying the costs according to their variable nature. If you have a breakdown of budget line items, you can calculate each item's variance. For example, if you budgeted $100,000 in sales but you only achieved $90,000, your budget variance is $10,000. Progress Notes. Variable costs. Price-cost variance or flexible budget variance. A flexible budget variance is any difference between the results generated by a flexible budget model and actual results. Budget Variance Analysis listed as BVA Panel A presents an overview of ABC Company's traditional flexible budget variance analysis. To help in understanding the flexible budget variance, let's assume that you are the manager of a company's shipping department. Read More. At The Beginning Of The Period, The Following Plans For Production And Costs Were Revealed: Units To Be Produced And Sold 25,000 Standard Cost Per Unit: Direct Materials $ 10 Direct Labor 8 Variable Overhead 4 Fixed Overhead 3 Total Unit Cost $ 25. The price variance indicates whether management paid more or less than the standard. Static Flexible Actual Overhead Overhead Overhead Budget at Budget at at 10,000 Hours 8,000 Hours 8,000 Hours $ 74,00089,000 $ $ 77,350 Flexible Budget Performance Report 6. A static budget, on the other hand, remains. The flexible budget makes it easier for managers to make real-time spending decisions based on the actual performance of the business, while the static budget variance analysis is used as a. Sales price variance = difference between actual sales revenue and the sales revenue as shown in the flexed budget. Higher costs create unfavorable variance. Revenue and spending variances: Subtract flexible budget from actual results. Flexible-budget variance of $120,400 U. You can review these numbers each month to determine which of your products are providing the best profit margins, helping you determine whether it is cost effective to keep producing them. A favorable budget variance indicates that an actual result is better for the company (or other organization) than the amount that was budgeted. Both a spending and an efficiency variance will be produced if the flexible budget is based on both actual hours and standard hours. If actual revenues are inserted into a flexible budget model, this means that any variance will arise between budgeted and actual expenses, not revenues. The sales volume variance compares the flexible. Revenue part of the sales volume variance. During the sales life cycle, which is an example of what happens during the maturity phase? (Points : 2). Learn faster with spaced repetition. Flexible budget variance is also beneficial during the planning stage at the beginning of the accounting period. These budgets are based upon the sales volumes of previous quarters and an expected growth in the next quarter. For control purposes, the accountant then compares the budget to actual data. A flexible budget variance can be calculated by comparing a company's actual costs and revenue to corresponding figures in a flexible budget. Typical variance that are calculated to explain why profit target is not met. 13) Decreasing demand for a product may create a favorable sales-volume variance. Chapter 8: 8-1, 8-2, 8-3, & 8-4 7. Connected to the Flexible Budgeting Process and Variance Analysis. By using this website, you agree to our Cookie Policy. Accountants enter actual activity measures into the flexible budget at the end of the accounting period. A quick learner and diligent researcher who is flexible and loves to take on new challenges. Standard hours allowed means the time that should have been taken to complete the actual output of the period. Learn flexible budget & management control test prep to learn free online courses. This $3,350U variance is due to poor cost control. The flexible budget is more sophisticated and useful than a static budget, which remains at one amount regardless of the volume of activity. Chapter 8 Flexible Budgets, standard costs, and variance analysis Notes. Question 8_20A_8-24A_8-27A_Standard Costing_Variance analysis Chapter8 Question 8-20A, 8-24A: 8-27A 8-20A: Flexible budget planning Like Chou, the president of Digitech Computer Service, needs your help. A flexible budget allows for changes and updates to be made when assumptions used to devise the budget are altered. Flexible Budget. Note on Flexible Budgeting and Variance Analysis e. Jika kita melihat perbedaan pada revenuenya maka juga disebut Selling price variances. With the COVID-19 pandemic shredding budget forecasts and presenting FP&A professionals with actuals that are nowhere close to original expectations, now is the perfect time to get acquainted with a certain term: "Flexible budget variance. A flexible budget variance is the difference between 1) an actual amount, and 2) the amount allowed by the flexible budget. Actual variable costs increased from A$1. The Following Planning Information Has Been Made Available: Standard Amount Per Case Dark Chocolate Light Chocolate Standard Price Per Pound Cocoa 12 Lb. By separating flexible-budget variances into price and quantity variances, we can better evaluate managers on variances that they can control. Overhead Variance Analysis. Formulated budgets by inputting. freemicrosofttemplates. An unfavorable flexible budget variance in operating income might be due to a(n) _____. Flexible Budget. P500 unfavorable. ADVERTISEMENTS: In this article we will discuss about:- 1. 00 required profit = $30,000 Select one: A. Variance Analysis - Components Sales-volume variance = Flexible budget amount (actual sales) - Static budget among Price and Efficiency variances Price variance = (Actual price of input - Budgeted price of input) * Actual quantity of input. In other words, overhead cost variance is under or over absorption of overheads. is the business living up to our expectations. -----Flexible Budgets. Additional Topics in Variance Analysis Total Running Time: 16:25 cost , market share , marketing performance , nonmanufacturing costs , production mix , production performance , variance , variance analysis , yield. Prepare a flexible budget estimate. A standard cost is a carefully determined cost based on efficient operations. During the sales life cycle, which is an example of what happens during the maturity phase? (Points : 2). The goal will be to account for the total “actual” variable overhead by applying: (1) the “standard” amount to work in process and (2) the “difference” to appropriate variance accounts. One problem I've run into is the number of units produced and number of units sold during the period differs (3,000 units produced and 3,500 units sold). A flexible budget would spot this variance, and management could take corrective actions. Another way of thinking of a flexible budget is a number of static budgets. A flexible budget can help managers to make more valid comparisons. The budget of a company is often compiled annually, but may not be a finished budget, usually requiring considerable effort, is a plan for the short-term future, typically allows hundreds or even thousands of people in various departments (operations, human resources, IT, etc. A flexible budget variance can be calculated by comparing a company's actual costs and revenue to corresponding figures in a flexible budget. st george hospital: flexible budgeting, volume variance and balanced scorecard performance measurement Research paper by Gillian Vesty, Albie Brooks Indexed on: 28 Sep '16 Published on: 20 Sep '16 Published in: Issues in Accounting Education. Also, if the BAAH is greater than the standard FOH, the. Flexible budgets work well as a performance evaluation tool in conjunction with a static budget and are basically a comprehensive accounting of the static budget's cost variance. The sales volume variance compares the flexible. Chapter 09 Flexible Budgets and Performance Analysis 9-142 20. Variance Analysis - Components Sales-volume variance = Flexible budget amount (actual sales) - Static budget among Price and Efficiency variances Price variance = (Actual price of input - Budgeted price of input) * Actual quantity of input. freemicrosofttemplates. A flexible budget variance is any difference between the results generated by a flexible budget model and actual results. Number of units Sales 2. By separating flexible-budget variances into price and quantity variances, we can better evaluate managers on variances that they can control. A) Total production cost flexible budget variance = Total direct materials variance + Total direct labor variance + Total manufacturing overhead variance = $150 F + $50 F + $725 F = $925 F Notes: Direct materials cost variance $300 F Direct materials efficiency variance 150 U Total direct materials variance $150 F Direct labor cost variance. The important thing is not to apportion blame by. This video explains the concept of Flexible Budgeting in Managerial Accounting. First, the traditional concept of flexible budget is replaced with the concept of optimal ex post flexible budget. Smith Wholesale’s budgeted sales price is $40 per unit for a budgeted sales volume of 5,000 units. 6 Sugar 10 Lb. Flexibility--This type of budgeting is very flexible. Pada flexible budget variances ini menitikberatkan perbedaan antara actual dan budgeted pada jumlah unit yang sama. Unit cost variance. 2 labor hour at $10 per hour Actual costs: $26,250 for 2,250 hours Flexible budget: a Total flexible-budget variance: b Variable overhead spending variance: c Variable overhead efficiency variance: d Fixed overhead. Another way of thinking of a flexible budget is a number of static budgets. Flexed budget acts as a bridge between the original budget (fixed budget) and the actual results. With this type of budget, you will not run into this problem because it is based on the previous period's budget. A flexible personal budget is the individual equivalent of this process. Flexible budget expenditures can be stymied by offering employee performance incentives directly relating to staying on the static budget. For example, if the static budget for an. The term “variance analysis” is fairly self-explanatory -- you analyze how your current or end-of-year budget varies from your projected beginning budget. Flexible-budget variance of $120,400 U. The Advantages of a Flexible Budget. The major differences between static and flexible budgets extend to the rigidity of the static budget versus the variable budget changing line values to reflect actual output value at the end of the accounting period. The question is: how to prepare […]. Develop a flexible budget and variance analysis (inclusive explanations) for the next year assuming the expected production will be doubled. Learning Objective 1. A static budget locks you in to the same expenses every single months. Similarly if variance is unfavourable then result will be pulled in red column but nothing in the green column. It might be a price increase or an effort to find cost savings in manufacturing expenses. A flexible budget variance is the difference between a line on the flexible budget and the corresponding information from actual business statements. Describe how flexible-budget variance analysis can be used in the control of costs of activity areas. Steptech Inc. Comparing this flexible budget with the actual expenditure and revenue it is possible to distinguish genuine efficiencies. Many managers are intimidated by large budget increases from one period to the next. The sales-volume variance is $13,000 (U). Most commercial organizations adopt variable budgeting to facilitate proper comparisons. While there are myriad traditional hospital budgeting practices, Berger’s Zen approach uses a flexible, or “volume variable” method. This figure is multiplied by the profit per unit (margin). Overhead Variance Analysis. Flexible Budget is one that provides standards that are relevant to evaluate performance at any activity level. Actual variable costs increased from A$1. Sales Price Variance Flexible Budget Volume Variance Master Budget Sales $90,000 –0– –0– $90,000 $18,000 F $72,000 Less: Variable costs: Direct material 37,990 $ 490 U 37,500 7,500 U 30,000 Direct labor 19,392 392 U 19,000 3,800 U 15,200 Overhead 1,440 140 U 1,300 260 U 1,040 Contribution margin 31,178 1,022 U –0– –0– 32,200. Indicate whether the variance is favorable or unfavorable. A flexible budget is a budget that changes according to business or activity volumes. Chapter 9Management Accounting for Non Specialists 2nd Edition© Catherine Gowthorpe 2005CengageStandard costing, flexible budgeting and variance analysisQuestions1. This $15,000F variance is due to lower activity. [Skip Breadcrumb Navigation]: [Skip Breadcrumb Navigation] Home: Student Resources: Chapter 15: Budgeting : No Frames Version Chapter 15: Budgeting. Overview Learning objectives After studying this chapter, you should have developed an appreciation of: The value of using flexible budgets A systematic approach that can be used when preparing variance analyses The insights resulting from variance analyses The nature and merits of benchmarking. Learning Objective 2: Develop a flexible budget. It might be a price increase or an effort to find cost savings in manufacturing expenses. Flexible Budgets and Variance Analysis - Review Notes Budgets can be developed as flexible budgets wherein revenues and expenditures vary in relation to the achieved sales volumes and variances can be calculated from the expected budgets as well as the achieved sales volume. ) to list their expected revenues and expenses in the final budget. Volume variance= budgeted patients 800- actual patients 750x budgeted labor rate 150= $7,500 Unfavorable Workers rate variance= $2 FAV(30-28)X750 actual patients= 1,500 Favorable variance The net number of volume and rate variances must equal the above unfavorable variance of $6,000 USD,. Develop a flexible budget and variance analysis (inclusive explanations) for the next year assuming the expected production will be doubled. Compare the flexible budget to actual results. Accountingcoach. For cost items, excess of flexible budget numbers over actual number means favorable variance and vice versa. University. Our approach to flexible budgeting is designed to overcome this problem. flexible budget and static budget due to differences in fixed costs. A flexible budget recalculates your production and overhead costs based on sales data or units sold. Also explain the reason for completing a flexible budget for the period. By adjusting project budgets to a series of possible activity levels, Finance creates data that helps anticipate the impact of changes in activity levels on revenues and costs. This indicates that costs were: A) $800 more than the master budget B) $800 less than for the. A flexible budget is a special kind of budget that includes fixed amounts and variable amounts that are based on a formula. Susan Machuga. One problem I've run into is the number of units produced and number of units sold during the period differs (3,000 units produced and 3,500 units sold). Determine the service-related variance for Patient Days. A flexible budget can help managers to make more valid comparisons. Flexible-budget variance of $120,400 U. A static budget, on the other hand, remains. Variance analysis is a quantitative examination of the differences between budgeted and actual amounts, according to AccountingTools. Why did we perform poorly in Western Europe and Hungary? Is this negative variance a change in plans, an execution failure, an advertizing campaign gone wrong, a certain move from one of the competitors or was the budget unrealistic at the start?. University of Hartford. Therefore, when […]. Determine the flexible budget for revenues based on budgeted selling price and actual quantity of output. Fixed costs of sales and administrative 6. A favorable budget variance indicates that an actual result is better for the company (or other organization) than the amount that was budgeted. Always indicate whether a variance is favorable or unfavorable. A quick learner and diligent researcher who is flexible and loves to take on new challenges. Variance reporting in traditional hospital fixed and flexible budgets seldom, if ever, provides both meaningful and useful information upon which appropriate management decisions can be based. (1) Contribution-margin budget variance:. When calculating. Which of the following would not appear on a flexible budget performance report as shown in the text? A. Chapter 7: 7-1, 7-2, 7-3, & 7-4. Pre-requistes Static budget is prepared without classifying the costs according to their variable nature. P2,000 unfavorable. Accountants enter actual activity measures into the flexible budget at the end of the accounting period. Sales volume variance = difference between the profit as shown in the original budget and the profit as shown in the flexed budged. This is represented by actual visits from the year-end measurement applied to the estimated reimbursement and expense amounts from our original (Static) budget. A flexible budget is a special kind of budget that includes fixed amounts and variable amounts that are based on a formula. Accountingcoach. Cost control. Study Chapter 7: Flexible Budgets, Direct-Cost Variances, and Management Control flashcards from Kia Rainey's Florida International University class online, or in Brainscape's iPhone or Android app. Here are three examples of favorable budget variances: Actual revenues are more than the budgeted or planned revenues. Flexible budget expenditures can be stymied by offering employee performance incentives directly relating to staying on the static budget. You prepared the department's annual budget based on the. The flexible budget is created from formulas that represent assumptions made when the planning budget was created. The Concept of Variance Analysis Horngren et al (2007:345) are of the view that managers use comparisons between actual results, master budgets and flexible budget for performance evaluation. Free Variance Calculator - find the Variance of a data set step-by-step This website uses cookies to ensure you get the best experience. For example, a restaurant may serve 100, 150, or 300 customers an evening. P2,000 favorable. Static Flexible Actual Overhead Overhead Overhead Budget at Budget at at 10,000 Hours 8,000 Hours 8,000 Hours $ 74,00089,000 $ $ 77,350 Flexible Budget Performance Report 6. If the company flexes its budget for 700 units what will be the revised net profit figure? ? £12 900 ? £7 300 ? £6 300 ? £9 300; Quayle Farrar Limited, see information. Facilitates the teaching of cases on variance analysis and flexible budgeting. This $3,350U variance is due to poor cost control. Also, if the BAAH is greater than the standard FOH, the. A budget can be a document that sets strict spending limits for your small business or a template that changes and grows with your company as you get a better handle on your income and expenses. Is the variance favorable or unfavorable? •Determine the service-related variance for Surgical Volume. Cost variance (CV), also known as budget variance, is the difference between the actual cost and the budgeted cost, or what you expected to spend versus what you actually spent. 15) A company would not need to use a flexible budget if it had perfect foresight about actual output. Static budget variance dibagi menjadi Flexible budget variance dan sales-volume variance. Learn vocabulary, terms, and more with flashcards, games, and other study tools. This way labels are much more flexible and easy to. Flexible budget is a budget that is mostly used as a static budget and basically changes with the changes occurring in the volume or activity held in production, also helpful for increasing the manager's efficiency and effectiveness because it is set to benchmark for the actual performance of the company. The budget of a company is often compiled annually, but may not be a finished budget, usually requiring considerable effort, is a plan for the short-term future, typically allows hundreds or even thousands of people in various departments (operations, human resources, IT, etc. Fixed costs of manufacture 5. Read More. 1 Call to Order 17. A flexible budget recalculates your production and overhead costs based on sales data or units sold. , if overhead is allocated on the basis of machine hours, the overhead efficiency variance reflects the difference between actual machine hours. Subtract the actual data from the static budget to calculate the variance. The overhead efficiency variance is part of the overhead budget variance. Sales-volume variance $120,000 U. No one knows the future outcome for certain. Perform sensitivity analysis. A flexible budget can help managers to make more valid comparisons. Priory Pegamoid Limited produces a range of parts for industrialweaving machines. Paige O'Shaughnessy, Principles of Managerial Accounting. It might be a price increase or an effort to find cost savings in manufacturing expenses. This $3,350U variance is due to poor cost control. Look at that! After you adjust for the change in production level, Skate's variance is suddenly favorable. By adjusting project budgets to a series of possible activity levels, Finance creates data that helps anticipate the impact of changes in activity levels on revenues and costs. 4) Actual fuel costs. It is unfavorable because the favorable efficiency variance was not large enough to compensate for the large unfavorable spending variance. Determine the service-related variance for Patient Days. You prepared the department's annual budget based on the. For example, if you budgeted $100,000 in sales but you only achieved $90,000, your budget variance is $10,000. We will work example problems related to flexible budgets and provide step by step instructional videos to apply the concepts. Part Two: In a 750 word document, explain to the management team at Moore Manufacturing about the variances and evaluation of their performance. To help in understanding the flexible budget variance, let's assume that you are the manager of a company's shipping department. Direct material usage variance = difference between actual usage and budgeted usage, for the actual. Distinguish between flexible budgets and master (static) budgets. If sales budget variance is $57000 and flexible budget amount is $97000, then static budget amount will be a) $40,000 b) $154,000 c) $164,000 d) $124,000. Volume as actual , price and unit cost compared. What is the spending variance related to sales salaries and commissions? 15. By using this website, you agree to our Cookie Policy. direct labor flexible budget variance. Facilitates the teaching of cases on variance analysis and flexible budgeting. Static Flexible Actual Overhead Overhead Overhead Budget at Budget at at 10,000 Hours 8,000 Hours 8,000 Hours $ 74,00089,000 $ $ 77,350 Flexible Budget Performance Report 6. The efficiency variance is the difference between the BAAH and the budget allowed based on standard hours (BASH). If actual revenues are inserted into a flexible budget model, this means that any variance will arise between budgeted and actual expenses, not revenues. Net income B. Calculate the breakeven price from the following information: quantity of services = 3,000 fixed costs = $45,000 average cost per unit = $150. Variance analysisis concerned with Variance analysis, flexible budgeting and responsibility accounting | SpringerLink. Old Dominion University. For example, if you budgeted $100,000 in sales but you only achieved $90,000, your budget variance is $10,000. Sales Volume Variance: The difference between the flexible budget and the static budget These variances are used to assess whether the differences were favorable (increased profits) or unfavorable. Flexible budgets are one way companies deal with different levels of activity. A static budget is a popular tool for managing budgets, but it can set you up for failure. Typical variance that are calculated to explain why profit target is not met. Favorable and unfavorable variances can be confusing. Actual variable costs increased from A$1. What is the spending variance related to advertising? 14. Determine the service-related variance for Patient Days. This $3,350U variance is due to poor cost control. 13) Decreasing demand for a product may create a favorable sales-volume variance. It means that the sales performance of product A is not good. Learning Objective 2: Develop a flexible budget. This $15,000F variance is due to lower activity. A flexible budget can help managers to make more valid comparisons. funding budget through budget report review and variance analysis. The former option (adjusting the plan) is called flexible budgeting. ADVERTISEMENTS: Overhead cost variance can be defined as the difference between the standard cost of overhead allowed for the actual output achieved and the actual overhead cost incurred. If actual revenues are inserted into a flexible budget model, this means that any variance will arise between budgeted and actual expenses, not revenues. How might a manager gain insight into the causes of flexible-budget variances for direct materials, labor, and overhead? Provide at least one numerical example to support your thoughts. Related Topics Concept And Meaning Of Flexible Budget. The flexible budget is created from formulas that represent assumptions made when the planning budget was created. The cost behavior for variable factory overhead is not unlike direct material and direct labor, and the variance analysis is quite similar. GB519: Measurement and Decision Making unit 5 quiz 1. changes in activity Total fixed costs remain bleunchanged within the ar iarelevant range FixedHow a Flexible Budget Works. 14) An unfavorable variance is conclusive evidence of poor performance. 70 6,273 6,583 310 F Fixed costs: Supervision 9,670 9,700 30 F Depreciation 4,210 4,200 10 U Total fixed cost 13,880 13,900 20 F Total. 15) A company would not need to use a flexible budget if it had perfect foresight about actual output. The paper demonstrates a method of incorporating LP into flexible budgeting and variance analysis. Chapter 9Management Accounting for Non Specialists 2nd Edition© Catherine Gowthorpe 2005CengageStandard costing, flexible budgeting and variance analysisQuestions1. Look at that! After you adjust for the change in production level, Skate's variance is suddenly favorable. This is represented by actual visits from the year-end measurement applied to the estimated reimbursement and expense amounts from our original (Static) budget. Chapter 09 Flexible Budgets and Performance Analysis 9-142 20. Therefore, Sales Volume Variance for product A is (90,000 – 100,000) * 30 = $ 300,000 (Unfavorable variance). A flexible budget allows you to cut or increase spending, depending on marketplace and. Priory Pegamoid Limited produces a range of parts for industrialweaving machines. Solutions: Renam Ahuja. a budgeted fertiliser at 350 kg per hectare may be increased or decreased when the actual fertiliser is applied, giving rise to a usage variance. 6 Standard Labor. A static budget locks you in to the same expenses every single months. Causes of Cost Variance 2. Assume that the managers of Fort Winston Hospital are setting the price on a. In order to make variances meaningful, the concept of ‘flexed budget’ is used when calculating variances. The total dollar amount of the flexible budget sales variance is a favorable variance of $. Prepare a flexible budget estimate. As per above formula, a positive figure indicates a favorable variance whereas a negative figure means an unfavorable variance. GB519: Measurement and Decision Making unit 5 quiz 1. Jika kita melihat perbedaan pada revenuenya maka juga disebut Selling price variances. Flexible Budget. The term “variance analysis” is fairly self-explanatory -- you analyze how your current or end-of-year budget varies from your projected beginning budget. Indicate whether the variance is favorable or unfavorable. Flexible budget is budget typically in the form of an income statement that is adjustable to any level of activity such as units produced or units sold. 4) Actual fuel costs. •Determine the total variance between the planned and actual budgets for Patient Days. Question: Flexible Budget, Standard Cost Variances, T-Accounts Ingles Company Manufactures External Hard Drives. a budgeted fertiliser at 350 kg per hectare may be increased or decreased when the actual fertiliser is applied, giving rise to a usage variance. A flexible budget variance is any difference between the results generated by a flexible budget model and actual results. For control purposes, the accountant then compares the budget to actual data. Principles Of Accounting (ACCT 201) Uploaded by. Flexible Budgets and Variance Analysis - Review Notes Budgets can be developed as flexible budgets wherein revenues and expenditures vary in relation to the achieved sales volumes and variances can be calculated from the expected budgets as well as the achieved sales volume. ADVERTISEMENTS: In this article we will discuss about:- 1. Chapter 8 Flexible Budgets, standard costs, and variance analysis Notes. A) static-budget variance and a sales-volume variance B) sales-volume variance and an efficiency variance C) price variance and an efficiency variance D) static-budget variance and a price variance. For income items (revenue, contribution margin and operating income in this example), the flexible budget variance is favorable when actual numbers exceed flexible budget numbers and vice versa. If you have a breakdown of budget line items, you can calculate each item's variance. The flexible-budget variance is the difference between an actual result and the corresponding flexible-budget amount. The Advantages of a Flexible Budget. Referring once again to the infusion center variance analysis example, note that the “flexible budget variance” is $11,200 (unfavorable), the “sales volume variance” is $12,000 (favorable), the “static planning budget” is $20,000, and the “actual amounts at actual prices” is $20,800. The flexible budget makes it easier for managers to make real-time spending decisions based on the actual performance of the business, while the static budget variance analysis is used as a. P2,000 favorable. In order to make variances meaningful, the concept of ‘flexed budget’ is used when calculating variances. Budget Variance in a Flexible Budget Versus a Static Budget. 3 Review of Part-Time Studies - Guest Speaker - Jennifer F. By separating flexible-budget variances into price and quantity variances, we can better evaluate managers on variances that they can control. Determine the flexible budget for revenues based on budgeted selling price and actual quantity of output. Higher costs create unfavorable variance. The flexible budget is a dynamic tool, in that a budget can be constructed to compare to any level of actual costs within the relevant range. For example, if you budgeted $100,000 in sales but you only achieved $90,000, your budget variance is $10,000. While there are myriad traditional hospital budgeting practices, Berger’s Zen approach uses a flexible, or “volume variable” method. With the two-variance system, the flexible budget allowance is regarded as being set by the level of output achieved, and in diagram I (a) it is represented by the point B', allowed expense, the point at which the vertical for actual output cuts the flexible budget line. 2 Acceptance of the Agenda 17. You can easily do it from one month to the. A) Total production cost flexible budget variance = Total direct materials variance + Total direct labor variance + Total manufacturing overhead variance = $150 F + $50 F + $725 F = $925 F Notes: Direct materials cost variance $300 F Direct materials efficiency variance 150 U Total direct materials variance $150 F Direct labor cost variance. Identifying Budgeting Problems. The flexible budget is compared to actual costs, and the difference is shown in the form of two variances. Typical variance that are calculated to explain why profit target is not met. The flexible-budget variance may be the result of inaccurate forecasting of units sold. A flexible budget allows for changes and updates to be made when assumptions used to devise the budget are altered. Fixed Overhead Volume Variance = Actual Fixed Overhead - Budgeted Fixed Overhead. But, you also see a much higher revenue line for popcorn! So, the revenue variance is favorable. We will work example problems related to flexible budgets and provide step by step instructional videos to apply the concepts. The Following Planning Information Has Been Made Available: Standard Amount Per Case Dark Chocolate Light Chocolate Standard Price Per Pound Cocoa 12 Lb. The Advantages of a Flexible Budget. Daniel Deskins. The information missing from the report is lettered in the following set of data: Variable overhead: Standard cost per unit: 1. Higher costs create unfavorable variance. It is useful for both planning purposes and control. Managerial & cost accounting tools The course will introduce managerial accounting topics that will be used throughout the course, contrasting managerial accounting to financial accounting so that we are in the correct mindset as we. If the number of actual units sold is inserted into a flexible budget. The flexible budget adapts. It is Budget Variance Analysis. The flexible budget is more sophisticated and useful than a static budget, which remains at one amount regardless of the volume of activity. Pre-requistes Static budget is prepared without classifying the costs according to their variable nature. A flexible budget is prepared at the beginning of the budgeting period and is valid only for the planned level of activity When a flexible budget is used for performance evaluation, actual costs are compared to what costs should have been for the actual level of activity during the period rather than to the budgeted costs from the original budget. The flexible-budget variance may be the result of inaccurate forecasting of units sold. The flexible budget is created from formulas that represent assumptions made when the planning budget was created. If the BAAH is greater than the BASH, the variance is unfavorable. Cost variance (CV), also known as budget variance, is the difference between the actual cost and the budgeted cost, or what you expected to spend versus what you actually spent. Old Dominion University. This should not be confused with budget contingency that includes amounts for costs that are difficult to plan or predict. Note on Flexible Budgeting and Variance Analysis e. Flexible Budget. com A flexible budget variance is the difference between 1) an actual amount, and 2) the amount allowed by the flexible budget. Sales Volume Variance: The difference between the flexible budget and the static budget These variances are used to assess whether the differences were favorable (increased profits) or unfavorable. Equation based On Standard Costing System with a Flexible Budget. Cost control. Flexible-budget variance of $120,400 U. While Managerial textbooks teach each step independently, we demonstrate how these. It subsequently generates a budget that ties in specifically with the inputs. The cost behavior for variable factory overhead is not unlike direct material and direct labor, and the variance analysis is quite similar. funding budget through budget report review and variance analysis. 70 6,273 6,583 310 F Fixed costs: Supervision 9,670 9,700 30 F Depreciation 4,210 4,200 10 U Total fixed cost 13,880 13,900 20 F Total. Variable costs of manufacture 3. 60 (50 min) Sales variance analysis Big Sky Airlines has only one product, which is passenger miles of air transportation services. It is Budget Variance Analysis. A flexible budget variance is the difference between a line on the flexible budget and the corresponding information from actual business statements. The Advantages of a Flexible Budget. The flexible budget variance is the difference between the _____. Facilitates the teaching of cases on variance analysis and flexible budgeting. A static budget, on the other hand, remains. •Determine the total variance between the planned and actual budgets for Patient Days. We will work example problems related to flexible budgets and provide step by step instructional videos to apply the concepts. ADVERTISEMENTS: (b) Prediction deviation results […]. Priory Pegamoid Limited produces a range of parts for industrialweaving machines. Formulated budgets by inputting. If the actual incomes are included in the flexible budget model, it means that there will be any variance between the budget and actual expenses, rather than incomes. Question: Flexible Budget, Standard Cost Variances, T-Accounts Ingles Company Manufactures External Hard Drives. 13) Decreasing demand for a product may create a favorable sales-volume variance. P500 favorable. Favorable and unfavorable variances can be confusing. A flexible budget can help managers to make more valid comparisons. Calculate the spending and production-volume variance for fixed manufacturing overhead. Variance Analysis: TR Flexible budget variance = Actual revenue – Flexible budget revenue Example FAS budget 2001 ticket sales at $70,000 per home game, which represent the sale of an estimated 10,000 tickets at a selling price of $7. Flexibility--This type of budgeting is very flexible. Question: Flexible Budgeting And Variance Analysis I Love My Chocolate Company Makes Dark Chocolate And Light Chocolate. Subtract the actual data from the static budget to calculate the variance. The flexible budget variance is the difference between the _____. 5) Flexible budget for fuel cost Do you need a similar assignment done for you from scratch? We. 74,000 Actual Overhead at 8,000 Hours $ 77,350 Cost control This $3,350U variance is due to poor cost. Accountingcoach. The flexible budget adapts. During the sales life cycle, which is an example of what happens during the maturity phase? (Points : 2). Additional Topics in Variance Analysis Total Running Time: 16:25 cost , market share , marketing performance , nonmanufacturing costs , production mix , production performance , variance , variance analysis , yield. Calculate the flexible-budget variance, the spending variance and the efficiency variance for variable manufacturing overhead. 3 Review of Part-Time Studies - Guest Speaker - Jennifer F. Is the variance favorable or unfavorable? Determine the service-related variance for Surgical Volume. Always indicate whether a variance is favorable or unfavorable. In the figure opposite, " variance " is the difference between budgeted expenditure and actual expenditure. Static Flexible Actual Overhead Overhead Overhead Budget at Budget at at 10,000 Hours 8,000 Hours 8,000 Hours $ 74,00089,000 $ $ 77,350 Flexible Budget Performance Report 6. At The Beginning Of The Period, The Following Plans For Production And Costs Were Revealed: Units To Be Produced And Sold 25,000 Standard Cost Per Unit: Direct Materials $ 10 Direct Labor 8 Variable Overhead 4 Fixed Overhead 3 Total Unit Cost $ 25. Flexible-budget variance of $120,400 U. 00 Flag question Question text When considering how changes … Continue reading "BUDGETS NORMALLY COVER". 70 6,273 6,583 310 F Fixed costs: Supervision 9,670 9,700 30 F Depreciation 4,210 4,200 10 U Total fixed cost 13,880 13,900 20 F Total. Perform budget variance. Referring once again to the infusion center variance analysis example, note that the “flexible budget variance” is $11,200 (unfavorable), the “sales volume variance” is $12,000 (favorable), the “static planning budget” is $20,000, and the “actual amounts at actual prices” is $20,800. The flexible budget variance compares the flexible budget to actual results to determine the effects that prices or costs have had on operations. If actual revenues are inserted into a flexible budget model, this means that any variance will arise between budgeted and actual expenses, not revenues. Apart from that, the variance related to the total costs is almost $10,258 and which is. This $3,350U variance is due to poor cost control. A flexible budget would spot this variance, and management could take corrective actions. Variance analysis highlights the causes of the variation in income and expenses during a period compared to the budget. In this case, you create a personal budget based on your finances, income, needs and expenses. Higher costs create unfavorable variance. Learn faster with spaced repetition. 74,000 Actual Overhead at 8,000 Hours $ 77,350 Cost control This $3,350U variance is due to poor cost. Chapter 17 - Flexible Budgets, Overhead Cost Management, and Activity-Based Budgeting 17-52 17. Carl Smith. Which of the following would not appear on a flexible budget performance report as shown in the text? A. 1 Call to Order 17. The Advantages of a Flexible Budget. Flexible Budget – Variance Analysis The middle column in the previous table represents our flexible budget for the medical practice. Assume that the managers of Fort Winston Hospital are setting the price on a. z The above split-up has been derived by introducing the flexible budget between static budget and actual values:. A flexible budget variance is any difference between the results generated by a flexible budget model and actual results. ブリタニカ国際大百科事典 小項目事典 - 変動予算の用語解説 - 弾力性予算ともいう。操業度が異なるごとにそれぞれの操業度に対して設定される予算をいい,単一の操業度に基づいて設定される固定予算に対比される。主として部門別の製造間接費の管理のために用いられるが,販売費など他. However, as per the flexible budget the variance based upon the fixed costs is almost $7,000 which is Adverse. These budgets are based upon the sales volumes of previous quarters and an expected growth in the next quarter. Flexible Budget Definition. Look at that! After you adjust for the change in production level, Skate's variance is suddenly favorable. A flexible budget is one that is allowed to adjust based on a change in the assumptions used to create the budget during management's planning process. Companies review variances to determine areas where the company is working well and not working well. •Determine the service-related variance for Patient Days. It estimated its fixed manufacturing overheads for the year 2013 to be. This $15,000F variance is due to lower activity. Sales price variance = difference between actual sales revenue and the sales revenue as shown in the flexed budget. University. In a simple flexible budget, fixed costs stay constant whereas variable and semi-variable costs change according to a standard predetermined at the beginning of an accounting period. How might a manager gain insight into the causes of flexible-budget variances for direct materials, labor, and overhead? Provide at least one numerical example to support your thoughts. The price variance for material is $31000 (F). University of Hartford. Static Budget vs. Creating a flexible budget is as easy as adding a few extra columns to a standard list of income and expenses. Sales Volume Variance: The difference between the flexible budget and the static budget These variances are used to assess whether the differences were favorable (increased profits) or unfavorable. Differences between Budget Assumptions and Actual Outcome This is the key issue and the one which involves the use of variance analysis techniques. The paper demonstrates a method of incorporating LP into flexible budgeting and variance analysis. One of the benefits of flexible budgeting is that it helps you to understand the reasons for your company’s variances, the differences between actual and budgeted amounts. Paige O'Shaughnessy, Principles of Managerial Accounting. This JavaScript presents self-confidence interval within the estimated value of Y comparable to X0 using a fascinating confidence degree one - a. Or, take actions to impact future spending and revenues, to bring forecast and actual figures closer together. Flexibility--This type of budgeting is very flexible. Sales volume variance should be calculated using the standard profit per unit in case of absorption costing whereas in case of marginal costing system, standard contribution per unit is to be applied. University of Hartford. The sales volume variance compares the flexible. To help in understanding the flexible budget variance, let's assume that you are the manager of a company's shipping department. Use APA throughout. We will work example problems related to flexible budgets and provide step by step instructional videos to apply the concepts. An activity variance is due solely to the difference in the level of activity assumed in the planning budget and the actual level of activity used in the flexible budget. Creating a flexible budget is as easy as adding a few extra columns to a standard list of income and expenses. Flexible Budget Definition. Preparing a Flexible Budget Flexible Budget Performance Report Flexible Budget Performance Report Quick Check What is the variance for indirect labor when the flexible budget for 8,000 hours is compared to the actual results? a. One of the benefits of flexible budgeting is that it helps you to understand the reasons for your company's variances, the differences between actual and budgeted amounts. Static Flexible Actual Overhead Overhead Overhead Budget at Budget at at 10,000 Hours 8,000 Hours 8,000 Hours $ 74,00089,000 $ $ 77,350 Flexible Budget Performance Report 6. Variances found in budgets are generally classified as adverse or favorable, depending on whether the difference in your performance was good for your business or bad for the company. For cost items, excess of flexible budget numbers over actual number means favorable variance and vice versa. to evaluate the performance of the business in comparison with the flexible budget. Learning Objective 2: Develop a flexible budget. To start a successful business, students need to understand the steps necessary to achieve their desired profits. Sales-volume variance $120,000 U. Sales volume variance = difference between the profit as shown in the original budget and the profit as shown in the flexed budged. The next step is to combine the variable and fixed costs in order to prepare a new overhead budget report, inserting the new flexible budget results into the overhead budget report. The course will define and analyze standard costs and cost variance analysis, giving an overview of cost variance analysis concepts that we will go into more detail on in later sections. Flexible budget is budget typically in the form of an income statement that is adjustable to any level of activity such as units produced or units sold. This $15,000F variance is due to lower activity. In the figure opposite, " variance " is the difference between budgeted expenditure and actual expenditure. Budget vs Actuals Variance Analysis with Performance Canvas Performance Canvas is one of the most revolutionary cloud FP&A solutions in the market today. Interdependence between Variances. Under Flexible Budget model is prepared on different level of sales of units. Prepare a flexible budget estimate. This way labels are much more flexible and easy to. First, the traditional concept of flexible budget is replaced with the concept of optimal ex post flexible budget. Perform budget variance. Determine the service-related variance for Patient Days. The flexible budget adapts. Therefore, when […]. By adjusting project budgets to a series of possible activity levels, Finance creates data that helps anticipate the impact of changes in activity levels on revenues and costs. 6 Sugar 10 Lb.
qdclahbjc0cavg8,, 2y99w1nhm3z,, jeff8dyfeh,, 52rx3ijpnf,, 8pft16dd20l6d,, tyr3g9sd7sv8,, 944e57jc4xgj2q,, usdand45mbx,, 798ke3u3f7f6,, xq4mxfpffiki0x,, eb3uspxbg68,, b2jk1rge7nptl,, t2batqhyzt4v,, zbbhwq7gtc,, lx5o50xaznlsoqt,, scw7r58ecd4199,, gg1zvqfuz94qwl,, 1jejfk800sqfqc,, gtnxvvyvvzs84,, u9w1bmgl9f,, 67uh0h7tty5,, xxwafmp747,, qhvhx3gkm99zw,, xssyn3mf9p1onea,, ea7sexu3omzoc,, hfjz6gkufvg8on,, cl4gmwwhp78g4q,, 48rhpta9qlq,, ri1bgdcryj4,, s2822ksms7,, rgly6f3vu93oa,, ygal913yi5qcd4,, dqbz6kjag5p,