Enviar búsqueda
Cargar
21.11 Budget Variance Report
•
Descargar como PPTX, PDF
•
6 recomendaciones
•
3,353 vistas
VCE Accounting - Michael Allison
Seguir
VCE Accounting Unit 4
Leer menos
Leer más
Educación
Denunciar
Compartir
Denunciar
Compartir
1 de 16
Descargar ahora
Recomendados
Financials For Dummies
Financials For Dummies
Alan Walsh
22.3 Vertical and Horizontal Analysis
22.3 Vertical and Horizontal Analysis
VCE Accounting - Michael Allison
1.17 Revenue
1.17 Revenue
VCE Accounting - Michael Allison
Ch 8 - Accounting for Receivables.ppt
Ch 8 - Accounting for Receivables.ppt
TutorialOnline2
Absorption and marginal costing
Absorption and marginal costing
Ravindra Sharma
Chapter 3 - The Adjusting Process
Chapter 3 - The Adjusting Process
Gene Carboni
THE ACCOUNTING CYCLE IN BRIEF
THE ACCOUNTING CYCLE IN BRIEF
CENTURION UNIVERSITY
Basic concept of accounting
Basic concept of accounting
badsharc
Recomendados
Financials For Dummies
Financials For Dummies
Alan Walsh
22.3 Vertical and Horizontal Analysis
22.3 Vertical and Horizontal Analysis
VCE Accounting - Michael Allison
1.17 Revenue
1.17 Revenue
VCE Accounting - Michael Allison
Ch 8 - Accounting for Receivables.ppt
Ch 8 - Accounting for Receivables.ppt
TutorialOnline2
Absorption and marginal costing
Absorption and marginal costing
Ravindra Sharma
Chapter 3 - The Adjusting Process
Chapter 3 - The Adjusting Process
Gene Carboni
THE ACCOUNTING CYCLE IN BRIEF
THE ACCOUNTING CYCLE IN BRIEF
CENTURION UNIVERSITY
Basic concept of accounting
Basic concept of accounting
badsharc
21.2 The Budgeted Cash Flow Statement
21.2 The Budgeted Cash Flow Statement
VCE Accounting - Michael Allison
Financial statements of sole trader with adjustments 1
Financial statements of sole trader with adjustments 1
Mahesh Chandra Sharma
Accounting Cycle- Accruals and Defferls- Adjusting entries
Accounting Cycle- Accruals and Defferls- Adjusting entries
FaHaD .H. NooR
4.3 The Rules for Assets, Liabilities and Owner's Equity
4.3 The Rules for Assets, Liabilities and Owner's Equity
VCE Accounting - Michael Allison
21.9 The Budgeted Balance Sheet
21.9 The Budgeted Balance Sheet
VCE Accounting - Michael Allison
Accounts receivable
Accounts receivable
Najmus-Saquib Khan
| Accounting Cycle | Double Entry Accounting | Basic Accounting Equation | 8 ...
| Accounting Cycle | Double Entry Accounting | Basic Accounting Equation | 8 ...
Ahmad Hassan
Cost Behavior Analysis
Cost Behavior Analysis
JhOnie JhOan
Control accounts pptx
Control accounts pptx
lousiaivan
Accounting Cycle - Ledgers - Capturing accounting event
Accounting Cycle - Ledgers - Capturing accounting event
FaHaD .H. NooR
Accounting Principles, 12th ch4
Accounting Principles, 12th ch4
AbdelmonsifFadl
Accounting for General and Special Revenue Funds.ppt
Accounting for General and Special Revenue Funds.ppt
Jaafar47
Introduction to Basic Accounting Concept
Introduction to Basic Accounting Concept
Kamrul Hasan
Chapter 1
Chapter 1
Saira Nadeem
Understanding financial statements
Understanding financial statements
Geni Whitehouse
governmental and Non profit Accounting chapter 1
governmental and Non profit Accounting chapter 1
NeveenJamal
| Managerial Accounting | Chapter 8 | Master Budgeting | Introduction to Mana...
| Managerial Accounting | Chapter 8 | Master Budgeting | Introduction to Mana...
Ahmad Hassan
10.4 The closing process
10.4 The closing process
VCE Accounting - Michael Allison
14.1 Cash vs Accrual accounting
14.1 Cash vs Accrual accounting
VCE Accounting - Michael Allison
Accruals
Accruals
Khalid Aziz
Answering Elements Questions
Answering Elements Questions
VCE Accounting - Michael Allison
2.1 Format of the Balance Sheet
2.1 Format of the Balance Sheet
VCE Accounting - Michael Allison
Más contenido relacionado
La actualidad más candente
21.2 The Budgeted Cash Flow Statement
21.2 The Budgeted Cash Flow Statement
VCE Accounting - Michael Allison
Financial statements of sole trader with adjustments 1
Financial statements of sole trader with adjustments 1
Mahesh Chandra Sharma
Accounting Cycle- Accruals and Defferls- Adjusting entries
Accounting Cycle- Accruals and Defferls- Adjusting entries
FaHaD .H. NooR
4.3 The Rules for Assets, Liabilities and Owner's Equity
4.3 The Rules for Assets, Liabilities and Owner's Equity
VCE Accounting - Michael Allison
21.9 The Budgeted Balance Sheet
21.9 The Budgeted Balance Sheet
VCE Accounting - Michael Allison
Accounts receivable
Accounts receivable
Najmus-Saquib Khan
| Accounting Cycle | Double Entry Accounting | Basic Accounting Equation | 8 ...
| Accounting Cycle | Double Entry Accounting | Basic Accounting Equation | 8 ...
Ahmad Hassan
Cost Behavior Analysis
Cost Behavior Analysis
JhOnie JhOan
Control accounts pptx
Control accounts pptx
lousiaivan
Accounting Cycle - Ledgers - Capturing accounting event
Accounting Cycle - Ledgers - Capturing accounting event
FaHaD .H. NooR
Accounting Principles, 12th ch4
Accounting Principles, 12th ch4
AbdelmonsifFadl
Accounting for General and Special Revenue Funds.ppt
Accounting for General and Special Revenue Funds.ppt
Jaafar47
Introduction to Basic Accounting Concept
Introduction to Basic Accounting Concept
Kamrul Hasan
Chapter 1
Chapter 1
Saira Nadeem
Understanding financial statements
Understanding financial statements
Geni Whitehouse
governmental and Non profit Accounting chapter 1
governmental and Non profit Accounting chapter 1
NeveenJamal
| Managerial Accounting | Chapter 8 | Master Budgeting | Introduction to Mana...
| Managerial Accounting | Chapter 8 | Master Budgeting | Introduction to Mana...
Ahmad Hassan
10.4 The closing process
10.4 The closing process
VCE Accounting - Michael Allison
14.1 Cash vs Accrual accounting
14.1 Cash vs Accrual accounting
VCE Accounting - Michael Allison
Accruals
Accruals
Khalid Aziz
La actualidad más candente
(20)
21.2 The Budgeted Cash Flow Statement
21.2 The Budgeted Cash Flow Statement
Financial statements of sole trader with adjustments 1
Financial statements of sole trader with adjustments 1
Accounting Cycle- Accruals and Defferls- Adjusting entries
Accounting Cycle- Accruals and Defferls- Adjusting entries
4.3 The Rules for Assets, Liabilities and Owner's Equity
4.3 The Rules for Assets, Liabilities and Owner's Equity
21.9 The Budgeted Balance Sheet
21.9 The Budgeted Balance Sheet
Accounts receivable
Accounts receivable
| Accounting Cycle | Double Entry Accounting | Basic Accounting Equation | 8 ...
| Accounting Cycle | Double Entry Accounting | Basic Accounting Equation | 8 ...
Cost Behavior Analysis
Cost Behavior Analysis
Control accounts pptx
Control accounts pptx
Accounting Cycle - Ledgers - Capturing accounting event
Accounting Cycle - Ledgers - Capturing accounting event
Accounting Principles, 12th ch4
Accounting Principles, 12th ch4
Accounting for General and Special Revenue Funds.ppt
Accounting for General and Special Revenue Funds.ppt
Introduction to Basic Accounting Concept
Introduction to Basic Accounting Concept
Chapter 1
Chapter 1
Understanding financial statements
Understanding financial statements
governmental and Non profit Accounting chapter 1
governmental and Non profit Accounting chapter 1
| Managerial Accounting | Chapter 8 | Master Budgeting | Introduction to Mana...
| Managerial Accounting | Chapter 8 | Master Budgeting | Introduction to Mana...
10.4 The closing process
10.4 The closing process
14.1 Cash vs Accrual accounting
14.1 Cash vs Accrual accounting
Accruals
Accruals
Destacado
Answering Elements Questions
Answering Elements Questions
VCE Accounting - Michael Allison
2.1 Format of the Balance Sheet
2.1 Format of the Balance Sheet
VCE Accounting - Michael Allison
1.19 Summary of Revenues and Expenses
1.19 Summary of Revenues and Expenses
VCE Accounting - Michael Allison
1.2 Relevance
1.2 Relevance
VCE Accounting - Michael Allison
1.3 Reliability
1.3 Reliability
VCE Accounting - Michael Allison
20.9 Creditors and the Cash Cycle
20.9 Creditors and the Cash Cycle
VCE Accounting - Michael Allison
Task 2C - GST Basics
Task 2C - GST Basics
VCE Accounting - Michael Allison
Apple 2015 Financial Analysis (Full year ended 30 September)
Apple 2015 Financial Analysis (Full year ended 30 September)
VCE Accounting - Michael Allison
Answering Theory Questions
Answering Theory Questions
VCE Accounting - Michael Allison
11.2A Mark-ups, Cost of Sales and Selling Price
11.2A Mark-ups, Cost of Sales and Selling Price
VCE Accounting - Michael Allison
Task 2C - GST Basics Solutions
Task 2C - GST Basics Solutions
VCE Accounting - Michael Allison
1.14 Assets
1.14 Assets
VCE Accounting - Michael Allison
Task 2A - Balance Sheets (Basic) Solutions
Task 2A - Balance Sheets (Basic) Solutions
VCE Accounting - Michael Allison
1.20 Assets v Expenses
1.20 Assets v Expenses
VCE Accounting - Michael Allison
13.4A Why is depreciation an Expense?
13.4A Why is depreciation an Expense?
VCE Accounting - Michael Allison
19.4 - The liability approach to prepaid revenue
19.4 - The liability approach to prepaid revenue
VCE Accounting - Michael Allison
How to Start your Business
How to Start your Business
Abdalla Ibrahim
19.5 - Recording prepaid revenue
19.5 - Recording prepaid revenue
VCE Accounting - Michael Allison
1.1 What is Accounting?
1.1 What is Accounting?
VCE Accounting - Michael Allison
Destacado
(19)
Answering Elements Questions
Answering Elements Questions
2.1 Format of the Balance Sheet
2.1 Format of the Balance Sheet
1.19 Summary of Revenues and Expenses
1.19 Summary of Revenues and Expenses
1.2 Relevance
1.2 Relevance
1.3 Reliability
1.3 Reliability
20.9 Creditors and the Cash Cycle
20.9 Creditors and the Cash Cycle
Task 2C - GST Basics
Task 2C - GST Basics
Apple 2015 Financial Analysis (Full year ended 30 September)
Apple 2015 Financial Analysis (Full year ended 30 September)
Answering Theory Questions
Answering Theory Questions
11.2A Mark-ups, Cost of Sales and Selling Price
11.2A Mark-ups, Cost of Sales and Selling Price
Task 2C - GST Basics Solutions
Task 2C - GST Basics Solutions
1.14 Assets
1.14 Assets
Task 2A - Balance Sheets (Basic) Solutions
Task 2A - Balance Sheets (Basic) Solutions
1.20 Assets v Expenses
1.20 Assets v Expenses
13.4A Why is depreciation an Expense?
13.4A Why is depreciation an Expense?
19.4 - The liability approach to prepaid revenue
19.4 - The liability approach to prepaid revenue
How to Start your Business
How to Start your Business
19.5 - Recording prepaid revenue
19.5 - Recording prepaid revenue
1.1 What is Accounting?
1.1 What is Accounting?
Similar a 21.11 Budget Variance Report
Cash flows.pptx
Cash flows.pptx
hooreain3
Statement of cash flows
Statement of cash flows
Jashim Uddin
4thmeetjbs.pdf
4thmeetjbs.pdf
MiqdadRobbani3
Chapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptx
ThoChiNguyn11
Budget555ee8eeieieueeueiwiwiwuwwjejejeueuehejeiejejeej.ppt
Budget555ee8eeieieueeueiwiwiwuwwjejejeueuehejeiejejeej.ppt
ZiadMohammed29
Acc mgt noreen13 how well am i doing statement of cash flows
Acc mgt noreen13 how well am i doing statement of cash flows
Judianto Nugroho
Cash Flow Statement (CFS).pptx
Cash Flow Statement (CFS).pptx
marvinrosel4
Chapter 11
Chapter 11
Bhupendra Thakur
Accounting Principles, 12th Edition Ch17
Accounting Principles, 12th Edition Ch17
AbdelmonsifFadl
2 funds flow_statement
2 funds flow_statement
Dr. Abzal Basha
14 Statement Of Cash Flows
14 Statement Of Cash Flows
Yasir Hussain Turi
Exhibit 4.16a Key Financial RatiosLiquidity ratios Formulas.pdf
Exhibit 4.16a Key Financial RatiosLiquidity ratios Formulas.pdf
akilastationarymdu
21.7 The Budgeted Income Statement
21.7 The Budgeted Income Statement
VCE Accounting - Michael Allison
ACG 2071 Managerial Accounting Reporting Cash Flows Mi.docx
ACG 2071 Managerial Accounting Reporting Cash Flows Mi.docx
bobbywlane695641
2.9 The Two-Fold Effect of Accounting
2.9 The Two-Fold Effect of Accounting
VCE Accounting - Michael Allison
ipptchap008.ppt
ipptchap008.ppt
GautamVerma78
13.5 Recording depreciation in the Financial Reports
13.5 Recording depreciation in the Financial Reports
VCE Accounting - Michael Allison
Fund flow statement
Fund flow statement
ITM-Business School
SMU_MBA-Solved-Assignment-Mb0041 financial and management accounting spring20...
SMU_MBA-Solved-Assignment-Mb0041 financial and management accounting spring20...
pkharb
12.2 Cash vs Profit
12.2 Cash vs Profit
VCE Accounting - Michael Allison
Similar a 21.11 Budget Variance Report
(20)
Cash flows.pptx
Cash flows.pptx
Statement of cash flows
Statement of cash flows
4thmeetjbs.pdf
4thmeetjbs.pdf
Chapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptx
Budget555ee8eeieieueeueiwiwiwuwwjejejeueuehejeiejejeej.ppt
Budget555ee8eeieieueeueiwiwiwuwwjejejeueuehejeiejejeej.ppt
Acc mgt noreen13 how well am i doing statement of cash flows
Acc mgt noreen13 how well am i doing statement of cash flows
Cash Flow Statement (CFS).pptx
Cash Flow Statement (CFS).pptx
Chapter 11
Chapter 11
Accounting Principles, 12th Edition Ch17
Accounting Principles, 12th Edition Ch17
2 funds flow_statement
2 funds flow_statement
14 Statement Of Cash Flows
14 Statement Of Cash Flows
Exhibit 4.16a Key Financial RatiosLiquidity ratios Formulas.pdf
Exhibit 4.16a Key Financial RatiosLiquidity ratios Formulas.pdf
21.7 The Budgeted Income Statement
21.7 The Budgeted Income Statement
ACG 2071 Managerial Accounting Reporting Cash Flows Mi.docx
ACG 2071 Managerial Accounting Reporting Cash Flows Mi.docx
2.9 The Two-Fold Effect of Accounting
2.9 The Two-Fold Effect of Accounting
ipptchap008.ppt
ipptchap008.ppt
13.5 Recording depreciation in the Financial Reports
13.5 Recording depreciation in the Financial Reports
Fund flow statement
Fund flow statement
SMU_MBA-Solved-Assignment-Mb0041 financial and management accounting spring20...
SMU_MBA-Solved-Assignment-Mb0041 financial and management accounting spring20...
12.2 Cash vs Profit
12.2 Cash vs Profit
Más de VCE Accounting - Michael Allison
VCE Accounting Unit 3-4 Exam Revision Tests
VCE Accounting Unit 3-4 Exam Revision Tests
VCE Accounting - Michael Allison
Chapter 22 Analysis and Interpretation - Test 2 Solutions
Chapter 22 Analysis and Interpretation - Test 2 Solutions
VCE Accounting - Michael Allison
Chapter 22 Analysis and Interpretation - Test 2
Chapter 22 Analysis and Interpretation - Test 2
VCE Accounting - Michael Allison
Chapter 22 Analysis and Interpretation - Test 1
Chapter 22 Analysis and Interpretation - Test 1
VCE Accounting - Michael Allison
Chapter 22 Analysis and Interpretation - Test 1 Solutions
Chapter 22 Analysis and Interpretation - Test 1 Solutions
VCE Accounting - Michael Allison
Chapter 21 Budgeting - Test 2 Solutions
Chapter 21 Budgeting - Test 2 Solutions
VCE Accounting - Michael Allison
Chapter 21 Budgeting - Test 2
Chapter 21 Budgeting - Test 2
VCE Accounting - Michael Allison
Chapter 21 Budgeting - Test 1
Chapter 21 Budgeting - Test 1
VCE Accounting - Michael Allison
Chapter 21 Budgeting - Test 1 Solutions
Chapter 21 Budgeting - Test 1 Solutions
VCE Accounting - Michael Allison
Chapter 19 Prepaid and Accrued Revenues - Test
Chapter 19 Prepaid and Accrued Revenues - Test
VCE Accounting - Michael Allison
Chapter 18 Product Costs, Period Costs, NRV - Test Solutions
Chapter 18 Product Costs, Period Costs, NRV - Test Solutions
VCE Accounting - Michael Allison
Chapter 18 Product Costs, Period Costs, NRV - Test
Chapter 18 Product Costs, Period Costs, NRV - Test
VCE Accounting - Michael Allison
Chapter 17 Buying and Selling Non-Current Assets - Test Solutions
Chapter 17 Buying and Selling Non-Current Assets - Test Solutions
VCE Accounting - Michael Allison
Chapter 17 Buying and Selling Non-Current Assets - Test
Chapter 17 Buying and Selling Non-Current Assets - Test
VCE Accounting - Michael Allison
Chapter 16 Reducing Balance Depreciation - Test Solutions
Chapter 16 Reducing Balance Depreciation - Test Solutions
VCE Accounting - Michael Allison
Chapter 16 Reducing Balance Depreciation - Test
Chapter 16 Reducing Balance Depreciation - Test
VCE Accounting - Michael Allison
Chapter 15 Accounting for Returns - Test Solutions
Chapter 15 Accounting for Returns - Test Solutions
VCE Accounting - Michael Allison
Chapter 15 Accounting for Returns - Test
Chapter 15 Accounting for Returns - Test
VCE Accounting - Michael Allison
Chapter 14 Prepaid and Accrued Expenses - Test Solutions
Chapter 14 Prepaid and Accrued Expenses - Test Solutions
VCE Accounting - Michael Allison
Chapter 14 Prepaid and Accrued Expenses - Test
Chapter 14 Prepaid and Accrued Expenses - Test
VCE Accounting - Michael Allison
Más de VCE Accounting - Michael Allison
(20)
VCE Accounting Unit 3-4 Exam Revision Tests
VCE Accounting Unit 3-4 Exam Revision Tests
Chapter 22 Analysis and Interpretation - Test 2 Solutions
Chapter 22 Analysis and Interpretation - Test 2 Solutions
Chapter 22 Analysis and Interpretation - Test 2
Chapter 22 Analysis and Interpretation - Test 2
Chapter 22 Analysis and Interpretation - Test 1
Chapter 22 Analysis and Interpretation - Test 1
Chapter 22 Analysis and Interpretation - Test 1 Solutions
Chapter 22 Analysis and Interpretation - Test 1 Solutions
Chapter 21 Budgeting - Test 2 Solutions
Chapter 21 Budgeting - Test 2 Solutions
Chapter 21 Budgeting - Test 2
Chapter 21 Budgeting - Test 2
Chapter 21 Budgeting - Test 1
Chapter 21 Budgeting - Test 1
Chapter 21 Budgeting - Test 1 Solutions
Chapter 21 Budgeting - Test 1 Solutions
Chapter 19 Prepaid and Accrued Revenues - Test
Chapter 19 Prepaid and Accrued Revenues - Test
Chapter 18 Product Costs, Period Costs, NRV - Test Solutions
Chapter 18 Product Costs, Period Costs, NRV - Test Solutions
Chapter 18 Product Costs, Period Costs, NRV - Test
Chapter 18 Product Costs, Period Costs, NRV - Test
Chapter 17 Buying and Selling Non-Current Assets - Test Solutions
Chapter 17 Buying and Selling Non-Current Assets - Test Solutions
Chapter 17 Buying and Selling Non-Current Assets - Test
Chapter 17 Buying and Selling Non-Current Assets - Test
Chapter 16 Reducing Balance Depreciation - Test Solutions
Chapter 16 Reducing Balance Depreciation - Test Solutions
Chapter 16 Reducing Balance Depreciation - Test
Chapter 16 Reducing Balance Depreciation - Test
Chapter 15 Accounting for Returns - Test Solutions
Chapter 15 Accounting for Returns - Test Solutions
Chapter 15 Accounting for Returns - Test
Chapter 15 Accounting for Returns - Test
Chapter 14 Prepaid and Accrued Expenses - Test Solutions
Chapter 14 Prepaid and Accrued Expenses - Test Solutions
Chapter 14 Prepaid and Accrued Expenses - Test
Chapter 14 Prepaid and Accrued Expenses - Test
Último
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
marlenawright1
REMIFENTANIL: An Ultra short acting opioid.pptx
REMIFENTANIL: An Ultra short acting opioid.pptx
Dr. Ravikiran H M Gowda
Interdisciplinary_Insights_Data_Collection_Methods.pptx
Interdisciplinary_Insights_Data_Collection_Methods.pptx
Pooja Bhuva
The basics of sentences session 3pptx.pptx
The basics of sentences session 3pptx.pptx
heathfieldcps1
Food safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdf
Sherif Taha
Application orientated numerical on hev.ppt
Application orientated numerical on hev.ppt
RamjanShidvankar
Micro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdf
Poh-Sun Goh
FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024
Elizabeth Walsh
How to Give a Domain for a Field in Odoo 17
How to Give a Domain for a Field in Odoo 17
Celine George
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Denish Jangid
Wellbeing inclusion and digital dystopias.pptx
Wellbeing inclusion and digital dystopias.pptx
Jisc
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...
Pooja Bhuva
How to Create and Manage Wizard in Odoo 17
How to Create and Manage Wizard in Odoo 17
Celine George
How to Manage Global Discount in Odoo 17 POS
How to Manage Global Discount in Odoo 17 POS
Celine George
General Principles of Intellectual Property: Concepts of Intellectual Proper...
General Principles of Intellectual Property: Concepts of Intellectual Proper...
Poonam Aher Patil
On National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan Fellows
Mebane Rash
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Dr Vijay Vishwakarma
Spellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please Practise
AnaAcapella
Understanding Accommodations and Modifications
Understanding Accommodations and Modifications
MJDuyan
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Pooja Bhuva
Último
(20)
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
REMIFENTANIL: An Ultra short acting opioid.pptx
REMIFENTANIL: An Ultra short acting opioid.pptx
Interdisciplinary_Insights_Data_Collection_Methods.pptx
Interdisciplinary_Insights_Data_Collection_Methods.pptx
The basics of sentences session 3pptx.pptx
The basics of sentences session 3pptx.pptx
Food safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdf
Application orientated numerical on hev.ppt
Application orientated numerical on hev.ppt
Micro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdf
FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024
How to Give a Domain for a Field in Odoo 17
How to Give a Domain for a Field in Odoo 17
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Wellbeing inclusion and digital dystopias.pptx
Wellbeing inclusion and digital dystopias.pptx
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...
Beyond_Borders_Understanding_Anime_and_Manga_Fandom_A_Comprehensive_Audience_...
How to Create and Manage Wizard in Odoo 17
How to Create and Manage Wizard in Odoo 17
How to Manage Global Discount in Odoo 17 POS
How to Manage Global Discount in Odoo 17 POS
General Principles of Intellectual Property: Concepts of Intellectual Proper...
General Principles of Intellectual Property: Concepts of Intellectual Proper...
On National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan Fellows
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Spellings Wk 3 English CAPS CARES Please Practise
Spellings Wk 3 English CAPS CARES Please Practise
Understanding Accommodations and Modifications
Understanding Accommodations and Modifications
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
21.11 Budget Variance Report
1.
21.11 BUDGET VARIANCE REPORT
2.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use The purpose of preparing a budget is so that budgeted results can be compared to actual results A Budget Variance Report is an accounting report that is prepared to compare the differences between budget estimates and actual results 21.11 BUDGET VARIANCE REPORT Actual results Budgeted results Variance- =
3.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use Item Any item from the firm’s financial reports Budgeted The expected result Actual The actual result Variance Budget less actual result Result Either favourable or unfavourable Format of a Budget Variance Report… Item Budget Actual Variance Favourable / Unfavourable Item Budget Actual Variance Favourable / Unfavourable Cash sales Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Always expressed as a positive Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors 11,000 Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors 11,000 8,000 Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors 11,000 8,000 3,000 Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors 11,000 8,000 3,000 Unfavourable Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors 11,000 8,000 3,000 Unfavourable Wages expense Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors 11,000 8,000 3,000 Unfavourable Wages expense 1,500 Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors 11,000 8,000 3,000 Unfavourable Wages expense 1,500 2,500 Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors 11,000 8,000 3,000 Unfavourable Wages expense 1,500 2,500 1,000 Item Budget Actual Variance Favourable / Unfavourable Cash sales 9,000 10,000 1,000 Favourable Collections from debtors 11,000 8,000 3,000 Unfavourable Wages expense 1,500 2,500 1,000 Unfavourable Actual results Budgeted results Variance- = 21.11 BUDGET VARIANCE REPORT
4.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use Determining if a result is favourable or unfavourable… Favourable Variance = Where the Actual result is better than the Budgeted result Unfavourable Variance = Where the Actual result is worse than the Budgeted result Not MORE than Actual results Budgeted results Variance- = 21.11 BUDGET VARIANCE REPORT
5.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use Cash inflows Revenues Profits Budgeted Actual Unfavourable > = Actual Budgeted Favourable> = Item Budget Actual Variance Favourable / Unfavourable Collections from debtors 15,000 18,000 3,000 Item Budget Actual Variance Favourable / Unfavourable Collections from debtors 15,000 18,000 3,000 Favourable Item Budget Actual Variance Favourable / Unfavourable Collections from debtors 15,000 18,000 3,000 Favourable Credit sales 25,000 21,000 4,000 Item Budget Actual Variance Favourable / Unfavourable Collections from debtors 15,000 18,000 3,000 Favourable Credit sales 25,000 21,000 4,000 Unfavourable Item Budget Actual Variance Favourable / Unfavourable Collections from debtors 15,000 18,000 3,000 Favourable Credit sales 25,000 21,000 4,000 Unfavourable Net profit 7,000 8,000 1,000 Item Budget Actual Variance Favourable / Unfavourable Collections from debtors 15,000 18,000 3,000 Favourable Credit sales 25,000 21,000 4,000 Unfavourable Net profit 7,000 8,000 1,000 Favourable 21.11 BUDGET VARIANCE REPORT
6.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use Cash outflows Expenses Budgeted Actual Favourable > = Actual Budgeted Unfavourable> = Item Budget Actual Variance Favourable / Unfavourable Payments to creditors 8,000 10,000 2,000 Item Budget Actual Variance Favourable / Unfavourable Payments to creditors 8,000 10,000 2,000 Unfavourable Item Budget Actual Variance Favourable / Unfavourable Payments to creditors 8,000 10,000 2,000 Unfavourable Insurance 2,400 1,800 600 Item Budget Actual Variance Favourable / Unfavourable Payments to creditors 8,000 10,000 2,000 Unfavourable Insurance 2,400 1,800 600 Favourable Item Budget Actual Variance Favourable / Unfavourable Payments to creditors 8,000 10,000 2,000 Unfavourable Insurance 2,400 1,800 600 Favourable Wages 25,000 22,000 3,000 Item Budget Actual Variance Favourable / Unfavourable Payments to creditors 8,000 10,000 2,000 Unfavourable Insurance 2,400 1,800 600 Favourable Wages 25,000 22,000 3,000 Favourable 21.11 BUDGET VARIANCE REPORT
7.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use The Variance can also be expressed as a percentage: % Variance Variance Budgeted result= / Item Budget Actual Variance $ Variance % Favourable / Unfavourable Collections from debtors 15,000 18,000 3,000 Favourable Payments to creditors 8,000 10,000 2,000 Unfavourable Item Budget Actual Variance $ Variance % Favourable / Unfavourable Collections from debtors 15,000 18,000 3,000 20.0% Favourable Payments to creditors 8,000 10,000 2,000 Unfavourable Item Budget Actual Variance $ Variance % Favourable / Unfavourable Collections from debtors 15,000 18,000 3,000 20.0% Favourable Payments to creditors 8,000 10,000 2,000 25.0% Unfavourable Actual results Budgeted results Variance- = 21.11 BUDGET VARIANCE REPORT
8.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use A Budget Variance Report can be prepared for: Cash Flow Statement Income Statement Actual results Budgeted results Variance- = 21.11 BUDGET VARIANCE REPORT
9.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 GST collected 1,200 1,400 100 Payments to creditors (6,000) (5,000) 1,000 Electricity (1,000) (1,000) 0 GST paid (300) (420) 120 Net Cash Flow from Operating Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Payments to creditors (6,000) (5,000) 1,000 Electricity (1,000) (1,000) 0 GST paid (300) (420) 120 Net Cash Flow from Operating Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Electricity (1,000) (1,000) 0 GST paid (300) (420) 120 Net Cash Flow from Operating Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 GST paid (300) (420) 120 Net Cash Flow from Operating Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Net Cash Flow from Operating Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) 1,200 Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) 1,200 800 Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) 1,200 800 Favourable Net increase (decrease) in cash Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) 1,200 800 Favourable Net increase (decrease) in cash (100) Cast at start Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) 1,200 800 Favourable Net increase (decrease) in cash (100) Cast at start 3,000 Cash at end Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) 1,200 800 Favourable Net increase (decrease) in cash (100) Cast at start 3,000 Cash at end (2,900) Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) 1,200 800 Favourable Net increase (decrease) in cash (100) 2,980 Cast at start 3,000 Cash at end (2,900) Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) 1,200 800 Favourable Net increase (decrease) in cash (100) 2,980 Cast at start 3,000 3,000 Cash at end (2,900) Cash Flow Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Operating Activities Cash sales 12,000 14,000 1,000 Favourable GST collected 1,200 1,400 100 Favourable Payments to creditors (6,000) (5,000) 1,000 Favourable Electricity (1,000) (1,000) 0 -- GST paid (300) (420) 120 Unfavourable Net Cash Flow from Operating 5,900 8,180 2,280 Favourable Investing Activities Purchase of vehicle (5,000) (6,400) 1,400 Unfavourable Net Cash Flow from Investing (5,000) (6,400) 1,400 Unfavourable Financing Activities Loan 0 2,000 2,000 Favourable Drawings (1,000) (800) 200 Favourable Net Cash Flow from Financing (1,000) 1,200 800 Favourable Net increase (decrease) in cash (100) 2,980 Cast at start 3,000 3,000 Cash at end (2,900) 5,980 21.11 BUDGET VARIANCE REPORT
10.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Credit sales 7,000 6,000 1,000 Total Sales less Cost of Goods Sold Cost of sales 4,000 4,500 500 Gross Profit less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Credit sales 7,000 6,000 1,000 Total Sales less Cost of Goods Sold Cost of sales 4,000 4,500 500 Gross Profit less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales less Cost of Goods Sold Cost of sales 4,000 4,500 500 Gross Profit less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 less Cost of Goods Sold Cost of sales 4,000 4,500 500 Gross Profit less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 less Cost of Goods Sold Cost of sales 4,000 4,500 500 Gross Profit less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 less Cost of Goods Sold Cost of sales 4,000 4,500 500 Gross Profit less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Gross Profit less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Unfavourable Bad debts 800 500 300 Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Unfavourable Bad debts 800 500 300 Favourable Total Other Expenses Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Unfavourable Bad debts 800 500 300 Favourable Total Other Expenses 4,000 Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Unfavourable Bad debts 800 500 300 Favourable Total Other Expenses 4,000 3,550 Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Unfavourable Bad debts 800 500 300 Favourable Total Other Expenses 4,000 3,550 450 Net Profit Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Unfavourable Bad debts 800 500 300 Favourable Total Other Expenses 4,000 3,550 450 Favourable Net Profit 1,800 Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Unfavourable Bad debts 800 500 300 Favourable Total Other Expenses 4,000 3,550 450 Favourable Net Profit 1,800 1,450 Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Unfavourable Bad debts 800 500 300 Favourable Total Other Expenses 4,000 3,550 450 Favourable Net Profit 1,800 1,450 350 Income Statement Budget Variance Report Item Budget Actual Variance Fav /Unfav Revenue Cash sales 3,000 3,600 600 Favourable Credit sales 7,000 6,000 1,000 Unfavourable Total Sales 10,000 9,600 400 Unfavourable less Cost of Goods Sold Cost of sales 4,000 4,500 500 Unfavourable Gross Profit 6,000 5,100 900 Unfavourable less Stock loss 200 100 100 Favourable Adjusted Gross Profit 5,800 5,000 800 Unfavourable less Other Expenses Wages 1,000 800 200 Favourable Rent 2,000 2,000 0 -- Insurance 200 250 50 Unfavourable Bad debts 800 500 300 Favourable Total Other Expenses 4,000 3,550 450 Favourable Net Profit 1,800 1,450 350 Unfavourable 21.11 BUDGET VARIANCE REPORT
11.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use Once a Budget Variance Report has been done, the process doesn’t end there… Period 1 Period 2 Period 3 Perform a Budget Variance Report Identify any problems Take corrective action Develop a new budget 21.11 BUDGET VARIANCE REPORT Perform a Budget Variance Report Identify any problems Take corrective action Develop a new budget Etc…
12.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use Why shouldn’t a Budget Variance Report just be done once per year or every 6 months? What if a significant problem has been occurring since early in the year? E.g. high bad debts If this is not identified early then the issue will cause problems throughout the year and corrective action will be too late 1 Jan 31 Dec Budget Variance Report done here Bad debts became an issue here… Bad debts problems continue all year Corrective action finally taken here 21.11 BUDGET VARIANCE REPORT
13.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use If budgeting occurs more frequently then this gives management greater control Significant variances can be fixed before they cause too much damage 1 Jan 31 Dec Budget Variance Report done here Bad debts became an issue here… Corrective action finally taken here 31 Mar 30 Jun 30 Sep Check if the action solved the problem with a Budget Variance Report 21.11 BUDGET VARIANCE REPORT
14.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use How can a budget be used to manage, control and improve the business? Step 1 – Compare actual and budgeted results Step 2 – Identify any significant variances Step 3 – Take corrective action to improve performance Step 4 – Prepare a new budget The Budgeting Process 21.11 BUDGET VARIANCE REPORT
15.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use What is a significant variance? Significant variances: Variances which affected the firm’s results and decision-making (Relevance) Must be investigated: Was it a poor performance or was the budget figure incorrect? Insignificant variances: Variances which are small and insignificant and don’t affect decision- making Do not need to be investigated. 21.11 BUDGET VARIANCE REPORT
16.
© Michael Allison,
Trinity Grammar School. Author’s permission required for external use TASK In-class Homework SQ14 X SQ15 X SQ16 X SQ17 X SQ18 X Ex21.14 X Ex21.15 X Ex21.16 X Ex21.17 not (c) or (d) X Case study X
Descargar ahora