New Look Jacket Inc. Budget Variance Analysis
This paper analyzes the financial performance of New Look Jacket Inc. (NLJ) for the 2012 fiscal year, focusing on variance analysis between budgeted and actual results for its nylon and leather jacket product lines. The paper examines contribution margin, sales volume, sales mix, and direct material variances, identifying the unexpected surge in leather jacket demand as the primary driver of a $170,850 favorable total variance. It then presents a forward-looking budget projection for the next fiscal year, outlining assumptions regarding inflation, demand trends, and economic conditions, and forecasting a net income of $518,419 based on projected sales of 123,500 units.
- Company Overview and Financial Performance: NLJ's 2012 net income exceeded budget by $170,850
- Variance Analysis: Contribution Margin: Contribution margin compared across nylon and leather lines
- Sales Variances and Mix Analysis: Leather jacket sales drove favorable overall sales variance
- Direct Material and Cost Variances: Rush orders caused unfavorable direct material price variance
- Budget Projections and Assumptions: New budget built on inflation and demand assumptions
- Projected Financial Results: Projected net income of $518,419 on 123,500 units
✍️ How to write this paper — guide, tools & examples ▾
What makes this paper effective
- The paper systematically moves from variance diagnosis to forward planning, giving the analysis a clear practical purpose — explaining past performance before projecting future budgets.
- Explicit assumptions (inflation rate, demand growth, tax stability) are stated before the projections, which strengthens the credibility of the forecast and demonstrates good budgeting practice.
- The appendices provide supporting numerical detail — including itemized direct material, direct labor, and overhead figures — that allow readers to verify the analytical claims made in the body text.
Key academic technique demonstrated
The paper demonstrates managerial accounting variance decomposition: separating total variance into sales mix, sales quantity, direct material price, direct labor rate, and overhead sub-variances. This layered approach, consistent with cost accounting frameworks, isolates the specific operational and market factors driving the overall favorable outcome.
Structure breakdown
The paper opens with a brief performance summary, then proceeds through variance analysis organized by category (contribution margin, sales, direct materials, labor). The second half shifts to forward budgeting, presenting assumptions and projected income statement figures. Appendices supply the full numerical tables referenced throughout the narrative, making the document self-contained for both analysis and planning purposes.
Company Overview and Financial Performance
New Look Jacket Inc. (NLJ) specializes in the production of nylon jackets and leather jackets. The company delivered strong financial results at the end of the 2012 fiscal year, recording a net income of $417,100 — a figure $170,850 greater than the net income budgeted for that period, despite some operational turbulence. A detailed variance analysis reveals that an external factor was largely responsible for this outcome: the leather jacket market grew far more rapidly than anticipated, requiring NLJ to scale up operations to meet the surge in demand.
Variance Analysis: Contribution Margin
Based on the figures in Exhibit 1, the total contribution margin for nylon jackets was $4,350 less than budgeted. Although the actual per-unit contribution margin was $0.15 greater than the standard — owing to lower selling and administrative costs per unit — this gain was insufficient to offset lower sales volume. By contrast, the leather jackets' total contribution margin was $325,200 higher than budgeted. However, the actual per-unit contribution margin for leather jackets was $12.70 less than the standard, reflecting higher variable costs across all business categories. This divergence between total and per-unit contribution margin highlights the critical importance of contribution margin analysis in understanding product-line profitability.
Reference
Foster, H. & Teall, D. G. (2012). Cost Accounting: A Managerial Emphasis (5th Canadian Edition). Canada: CMA Online Library.
Appendices
Appendix 1: Budget Projections
Nylon Jacket / Leather Jacket / Total
Sales volume: 93,500 / 30,000 / 123,500
Sales revenue: $3,272,500 / $4,500,000 / $7,772,500
Direct materials: $654,500 / $1,788,000 / $2,442,500
Direct labor: $748,000 / $1,320,000 / $2,068,000
Variable overhead: $561,000 / $217,500 / $778,500
Variable selling & admin: $163,625 / $270,000 / $433,625
Total variable costs: $2,127,125 / $3,595,500 / $5,722,625
Contribution margin: $1,145,375 / $904,500 / $2,049,875
Fixed overhead: $1,178,740
Fixed selling & admin: $352,716
Total fixed costs: $1,531,456
Net income: $518,419
Appendix 2: Estimation of Direct Material, Direct Labor, and Variable Costs for the New Budget
Nylon Jacket / Leather Jacket
Direct material quantity: 2.8 meters / 2.6 meters
Standard price per meter: $2.50 / $23.00
Direct material cost: 2.8 m @ $2.50 = $7.00 / 2.6 m @ $23.00 = $59.80
Direct labor hours: 1 hour / 2.2 hours
Standard rate per hour: $8.00 / $20.00
Direct labor cost: $8.00 / $44.00
Standard variable overhead cost: $6.00 / $7.25
Variable selling & admin: $1.75 / $9.00
Appendix 3: 2012 Original Budget
Nylon Jackets / Leather Jackets / Total
Sales volume: 95,000 / 5,000 / 100,000
Sales revenue: $3,325,000 / $750,000 / $4,075,000
Direct materials: $665,000 / $250,000 / $915,000
Direct labor: $760,000 / $200,000 / $960,000
Variable overhead: $570,000 / $30,000 / $600,000
Variable selling & admin: $166,250 / $37,500 / $203,750
Total variable costs: $2,161,250 / $517,500 / $2,678,750
Contribution margin: $1,163,750 / $232,500 / $1,396,250
Fixed overhead: $900,000
Fixed selling & admin: $250,000
Net income: $246,250
Appendix 4: 2012 Detailed Variance Report
Nylon Jackets / Leather Jackets / Total
Sales price variance: $0 / $0 / $0
Sales volume mix variance: $134,750 U / $511,500 F / $376,750 F
Sales quantity variance: $116,375 F / $23,250 F / $139,625 F
Total sales volume variance: $18,375 U / $534,750 F / $516,375 F
Sales Quantity Variance (sub-components): Market share: $349,063 U; Market size: $488,688 F; Total: $139,625 F
Direct materials — Price: $44,550 U; Usage: $66,000 U; Total: $110,550 U
Direct labor — Rate: $99,000 F; Usage: $165,000 U; Total: $66,000 U
Variable overhead: $16,500 U
Variable selling & admin: $14,025 F (Nylon) / $16,500 U (Leather) / $2,475 U (Total)
Fixed overhead: $100,000 U
Fixed selling & admin: $50,000 U
Total variance from budget: $170,850 F
Already a member? Log in
Unlock the rest of this paper
135,000+ research papers · AI writing tools · Plagiarism & AI detection
7-Day Pass
Does not renew
Get 7-Day PassMonthly
Renews at $12.99/month until canceled
Start MonthlyAnnual
Renews at $99/year until canceled
Start Annual- Unlimited AI writing tools
- Plagiarism and AI text detection tool
Plan details
Unlimited AI writing tools are for individual, non-automated use and are subject to our Terms of Service and abuse-prevention measures.
TextChecker scans: 3 during the 7-Day Pass, or 5 per month with Monthly and Annual.
Prices exclude applicable tax.
Always verify citation format against your institution’s current style guide requirements.