Question
In: Accounting
Standard costing Thomas Ltd makes a standard product, which sells at £5 a unit. It’s budget...
Standard costing
Thomas Ltd makes a standard product, which sells at £5 a unit. It’s budget and actual figures for a month are as follows;
Budget
Production for the month 5000 units
Direct materials (0.5kg at £3) £7,500
Direct Labour (15 minutes at £5/hour) £6,250
Fixed overheads £6,000
Actual
Production for the month 5400 units
Labour hours for month 1300 hours
Labour cost for month £6,885
Materials used in month 2,830kg
Materials cost for month £8,770
Fixed overheads £6,350
Actual Operating Profit £4,455
There was no existing stock at the start of the month.
Required:
a) Prepare a flexed budget for the month, showing expected profit.
b) Calculate standard costing variances for the month and reconcile the budgeted and actual profit figures.
Solutions
Expert Solution
Answer :
a) Preparation of flexible budget
| Particulars | Budgeted results | Actual results | Flexible budget | Calculations |
| Units produced | 5,000 | 5,400 | 5,400 | |
| Selling price per unit | £ 5 | £ 4.9 | £ 5 | |
| Sales revenue | £ 25,000 | £ 26,460 | £ 27,000 | |
| Less : Variable cost | ||||
| Material cost | £ 7,500 | £ 8,770 | £ 8,100 | (7500/5000) x 5400 |
| Labour cost | £ 6,250 | £ 6,885 | £ 6,750 | (6250/5000) x 5400 |
| Contribution | £ 11,250 | £ 10,805 | £ 12,150 | |
| Less : Fixed cost | £ 6,000 | £ 6,350 | £ 6,000 | |
| Net profit | £ 5,250 | £ 4,455 | £ 6,150 |
Note :1) Calculation of Actual selling price per unit
Actual net profit = 4,445
Fixed costs = 6,350
Contribution = Net profit + Fixed cost = 4,445 + 6,350 = 10,795
Actual Material cost = 8,770
Actual labour cost = 6,885
Sales revenue = Contribution + Material cost + labour cost = 10,795 + 8,770 + 6,885 = 26,450
Units sold = 5,400
Selling price per unit = Sales revenue / Units sold = 26,450 / 5,400 = 4.9
b) Calculation of Standard costing variances
| Particulars | Budgeted results | Standard results | Actual results | Standard costing Variances | Calculations |
| Units produced | 5,000 | 5,400 | 5,400 | ||
| Selling price per unit | £ 5 | £ 5 | £ 4.9 | ||
| Sales revenue | £ 25,000 | £ 27,000 | £ 26,460 | (540) | (Actual - Standard) |
| Less : Variable cost | |||||
| Material cost | £ 7,500 | £ 8,100 | £ 8,770 | (670) | (Standard - Actual) |
| Labour cost | £ 6,250 | £ 6,750 | £ 6,885 | (135) | (Standard - Actual) |
| Contribution | £ 11,250 | £ 12,150 | £ 10,805 | 900 | (Standard - Budgeted) |
| Less : Fixed cost | £ 6,000 | £ 6,000 | £ 6,350 | (350) | (Standard - Actual) |
| Net profit | £ 5,250 | £ 6,150 | £ 4,455 | 1,695 | (Standard - Actual) |
Reconciliation of Budgeted profit with actual
profit
| Particulars | Amount |
| Budgeted profit | £ 5,250 |
| Less : sales revenue variance | (540) |
| Less : Material cost variance | (670) |
| Less : Labour cost variance | (135) |
| Add : Contribution margin Variance | 900 |
| Less : Fixed cost variance | (350) |
| Actual Profit | £ 4,455 |
ekkarill92 answered 2 years agoRelated Solutions
Somnath Ltd manufactures and sells product G. The company operates a standard marginal costing system, and...
Somnath Ltd manufactures and sells product G. The company
operates a standard marginal costing system, and the standard
variable cost of production and selling price of product G is
provided in the table below.
£ per unit
£ per unit
Selling price
130
Variable production costs
Direct Material A (£4 per kg)
24
Direct Material B (£8 per litre)
16
Direct Labour (£9 per hour)
45
Production overhead (£3 per hour)
15
Total variable costs
(100)
Contribution
30
The variable...
Q1 a) M Ltd manufactures a single product which it sells for K9 per unit. Fixed...
Q1 a) M Ltd manufactures a single product which it sells for K9
per unit. Fixed costs
are K54, 000 per month and the product has a variable cost of K6
per unit in a
period when actual sales were K180, 000. Calculate M Ltd´s marginal
of
safety in units.
b). For forthcoming year, G plc,s variable costs are budgeted to
be 60 percent of
the sales value and fixed costs are budgeted to be 10 percent of
sales value....
49. The Arkansas Company makes and sells a product called Product K. Each unit of Product...
49. The Arkansas Company makes and sells a product called
Product K. Each unit of Product K sells for $25 dollars and has a
unit variable cost of $19. The company has budgeted the following
data for November:
Sales of $1,162,200, all in cash.
A cash balance on November 1 of $49,100.
Cash disbursements (other than interest) during November of
$1,170,000.
A minimum cash balance on November 30 of $62,000.
If necessary, the company will borrow cash from a bank....
Williams Ltd. manufactures and sells soaps. production. Thecompany operates a standard costing system. The standard...
Williams Ltd. manufactures and sells soaps. production. The
company operates a standard costing system. The standard cost card
for the product is as follows:Direct material
1kg @
$8.00 per kg. $ 8.00Direct labour
3hrs @ $4.50 per hr. $13.50variable
overhead 3hrs @ $0.50 per hr. $
1.50Fixed
overhead
3hrs @ $7.40 per hr. $22.20
Budgeted output for the month of October 2019 was 6,500
units.Actual results for October were as follows.Production:
7 100 unitsMaterials consumed in production...
Merline Manufacturing makes its product for $55 per unit and sells it for $141 per unit....
Merline Manufacturing makes its product for $55 per unit and
sells it for $141 per unit. The sales staff receives a 10%
commission on the sale of each unit. Its December income statement
follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2017
Sales
$
1,410,000
Cost of goods sold
550,000
Gross profit
860,000
Operating expenses
Sales commissions (10%)
141,000
Advertising
222,000
Store rent
25,100
Administrative salaries
45,500
Depreciation—Office equipment
55,500
Other expenses
13,100
Total expenses
502,200
Net income...
Merline Manufacturing makes its product for $70 per unit and sells it for $132 per unit....
Merline Manufacturing makes its product for $70 per unit and
sells it for $132 per unit. The sales staff receives a 10%
commission on the sale of each unit. Its December income statement
follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2019
Sales
$
1,320,000
Cost of goods sold
700,000
Gross profit
620,000
Operating expenses
Sales commissions (10%)
132,000
Advertising
204,000
Store rent
24,200
Administrative salaries
41,000
Depreciation—Office equipment
51,000
Other expenses
12,200
Total expenses
464,400
Net income...
Merline Manufacturing makes its product for $70 per unit and sells it for $138 per unit....
Merline Manufacturing
makes its product for $70 per unit and sells it for $138 per unit.
The sales staff receives a 10% commission on the sale of each unit.
Its December income statement follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2017
Sales
$
1,380,000
Cost of goods
sold
700,000
Gross
profit
680,000
Operating
expenses
Sales
commissions (10%)
138,000
Advertising
216,000
Store rent
24,800
Administrative
salaries
44,000
Depreciation—Office equipment
54,000
Other
expenses
12,800
Total
expenses
489,600
Net income...
Merline Manufacturing makes its product for $70 per unit and sells it for $138 per unit....
Merline Manufacturing
makes its product for $70 per unit and sells it for $138 per unit.
The sales staff receives a 10% commission on the sale of each unit.
Its December income statement follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2017
Sales
$
1,380,000
Cost of goods
sold
700,000
Gross
profit
680,000
Operating
expenses
Sales
commissions (10%)
138,000
Advertising
216,000
Store rent
24,800
Administrative
salaries
44,000
Depreciation—Office equipment
54,000
Other
expenses
12,800
Total
expenses
489,600
Net income...
Merline Manufacturing makes its product for $65 per unit and sells it for $131 per unit....
Merline Manufacturing makes its product for $65 per unit and
sells it for $131 per unit. The sales staff receives a 10%
commission on the sale of each unit. Its December income statement
follows.
MERLINE MANUFACTURING
Income Statement
For Month Ended December 31, 2017
Sales
$
1,310,000
Cost of goods sold
650,000
Gross profit
660,000
Operating expenses
Sales commissions (10%)
131,000
Advertising
202,000
Store rent
24,100
Administrative salaries
40,500
Depreciation—Office
equipment
50,500
Other expenses
12,100
Total expenses
460,200
Net income...
Z plc makes a single product which it sells for £16 per unit. Fixed costs are £76 800
Z plc makes a single product which it sells for £16 per unit. Fixed costs are £76 800 per month and the product has a contribution to sales ratio of 40%.
In a period when actual sales were £224 000, Z plc's margin of safety, in units, was
A 2000
B 6000
C 8000
D 12 000
E 14 000
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- In this programming assignment, you will write C code that performs recursion. For the purpose of...
- Suppose you purchase one WM May strike=102 call contract at $5 and write one WM May...
- The three call options issued by Tesla Inc are listed below. Suppose that the current price...
- 1. Explain why times of economic distress caused classical liberalism to fall out of favor.
- To demonstrate the practical implementation of the public\private encryption, you have been asked to compete the...
- Suppose we are thinking about replacing an old computer with a new one. The old one...
- The project has a critical path that is 4 months long. We are now part way...
ADVERTISEMENT