Q6 Costing Today Paper
Q6 Costing Today Paper
Q6 Costing Today Paper
Budgeted Profit
Working
Fixed Overheads 1,650,000
Budgeted production 11,000
Cost per unit 150
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
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