In: Accounting
Woodplex Ltd is a medium-size company that specializes in making a hand-made furniture cover. The company has been relatively successful over the years due to its good quality product and the good relations it has with its suppliers of materials and staff on the production line. Woodplex Ltd’s management, however, anticipates the market becoming more competitive in the near future, not least due to the weak UK economy and forecasts of slow growth. They are now seeking a way to lower the price of their product. A cheaper substitute material has been identified for the furniture cover but securing this material would involve signing a long-term contract with a new supplier. Woodplex Ltd’s management believe that it would be prudent to delay signing a long-term contract until an analysis can be made of how switching to a new material (and supplier) would affect the production process and operating profit. As a result of the above concern, the prospective supplier was therefore asked to supply Woodplex Ltd the materials they needed for production during the most recent quarter.
The managing director of Woodplex Ltd has now asked for your help on this matter. You have been provided with the following standard cost data (i.e., based on the old supplier) and budgets.
Unit selling price |
300.00 |
|
Less: Direct materials: 2.5 metres @ £4.00 per metre |
10.00 |
|
Direct labour: 5 hours @ £24.00 per hour |
120.00 |
|
Variable overhead: £4.00 per direct labour-hour |
20.00 |
|
Contribution |
150.00 |
Budget (based on old material/supplier) |
Actual (based on new material/supplier) |
|||
Output (production and sales) |
20,000 units |
22,000 units |
||
Sales revenue |
£ 6,000,000 |
£ 6,380,000 |
||
Less: |
||||
Direct materials |
200,000 |
171,600 |
||
Direct labour |
2,400,000 |
3,168,000 |
||
Variable overheads |
400,000 |
501,600 |
||
Fixed overheads |
160,000 |
164,000 |
||
Operating profit |
£ 2,840,000 |
£ 2,374,800 |
Additional information: