M
Mbotha
Member
Hi
Please can someone help me to understand why I don't get the same result if I work from expected to actual (the example works from actual to expected).
Please can someone help me to understand why I don't get the same result if I work from expected to actual (the example works from actual to expected).
- Actual return on opening surplus = 86.08 x 4.5% = 3.87
- Expected assets at t=1: 200(1.005) - 5(1.005)^0.5 = 195.99
- Investment return variance (change expected return to actual): Assets are 200(1.045) - 5(1.045)^0.5 = 203.89; no change in liabilities
- Hence investment return variance = 203.89 - 195.99 = 7.9
- Expense variance (change expected expenses tomavtual): Assets are 200(1.045) - 15(1.045)^0.5 = 193.67; no change in liabilities
- Hence expense variance = 193.67 - 203.89 = -10.22
- Thus total surplus arising = 3.87 + 7.9 - 10.22 = 1.55