0% found this document useful (0 votes)
13 views2 pages

Q6 Costing Today Paper

Download as pdf or txt
Download as pdf or txt
Download as pdf or txt
You are on page 1/ 2

Question

Budgeted Profit

Selling price 2,000


Direct Material (790)
Direct Labour (450)
VOH (210)
Contribution Margin 550

Total Budgeted CM 5,775,000


Fixed Cost (1,650,000)
Budgeted profit 4,125,000

Working
Fixed Overheads 1,650,000
Budgeted production 11,000
Cost per unit 150

OH cost per unit 360


FOH OAR (150)
VOH cost per unit 210

Actual profit using Standard marginal costing

Sales 21,000,000
Cost of GS
Opening Stock -
Cost of goods manufactured 17,680,000
Closing Stock (2,175,000) (15,505,000)
Contribution Margin 5,495,000
Fixed Cost (1,600,000)
Profit for the year 3,895,000

Direct Material 9,280,000 Actual FOH


Direct Labour 5,425,000 Applied OH 1,800,000
VOH 2,975,000 Variance (200,000)
17,680,000 1,600,000

Reconciliation of Budgeted and Actual Profit


Price and rate variances

Sp AP AQ Variance
Material Price 158 160 58,000 (116,000)
Labour Rate 150 155 35,000 (175,000)
VOH Expenditure 70 85 35,000 (525,000)
Sales Price 2,000 2,000 10,500 -
FOH Expenditure 1,650,000 1,600,000 50,000
(766,000)
Usage variances
SQ AQ Sp Variance
Material Usage 60,000 58,000 158 316,000
Labour Effeciency 36,000 35,000 150 150,000
VOH Effeiency 36,000 35,000 70 70,000
Sales Volume 10,500 10,500 - -
536,000

Budegetd profit 4,125,000


Variances (230,000)
Actual profit 3,895,000

Actual Profit 3,895,000

You might also like