HND财政预算OUTCOME1

  • 格式:pdf
  • 大小:164.67 KB
  • 文档页数:3

Jamieson Tech Ltd Job Cost Operating Statement

Reference number: Job 35/TGB

Direct Materials Calculation £ £

Material V 100kg×£8/kg 800

Material Z 80kg×£12/kg 960

1760

Direct Labour

Department A 100hours×£6/hour 600

Department B 110hours×£4/hour 440

1040

Direct Expenses

Machine Hire 400

Prime Cost 3200

Production

Overheads

Department A 100hours×£4/hour 400

Department B 80hours×£20/hour 160

0

2000

Production Cost 5200

Administration £3200×10% 320

Selling and

Distribution £5200×10% 520

840

Total Cost 6040

Profit margin A-£6040

Selling price

NOTES:

1. Department A overhead absorption rate:

£24,000/60,000 hours = £4 per hour 2. Department B overhead absorption rate:

£280,000/14,000 hours = £20 per hour

3. Selling price:

Let selling price: A

Then: £6040 +20%A =A A=

Profit =A - £6040 =

Q 2.

Cost Operating Statement for Jamieson Tech Ltd

100 units of product CPO

Reject Offer Accept Offer (close

department C) Accept Offer

(retain department

C)

Unit Sold Per unit 100 100 100

£ £ £ £ £ £ £ £

Sale 3310 297,900 304,000 304,000

Less Variable Costs

Materials

Material T 640 64,000 51,200 51,200

Material Y 300 30,000 24,000 24,000

Labour

Department A 360 36,000 36,000 54,000

Department B 320 32,000 32,000 32,000

Less contribution

from department C 10,000

1,620 162,000 153,200 161,200

Contribution 1,690 135,900 150,800 142,800

Less fied costs

Overheads

department A 240 24,000 24,000 24,000

Additional

overheads from Department C 2,000

Overheads

department B 400 4,000 4,000 40,000

Additional

overheads from

Department C 1,000

Administration 162 16,200 16,200 16,200

Selling and Distribution 226 22,600 22,600 22,600

1,028 102,800 105,800 102,800

Profit 662 33,100 45,000 40,000 NOTES:

1. The sale if reject offer : £3,310×100units×(1-10%) =£297,900

2. Cost of direct material T if accept offer: £640×100units×(1-20%) =£51,200 3. Cost of direct labour for department A if accept offer and retain department C:

£360×100units×1.5 =£54,000

1. Introduction: Jamineson Tech Ltd had been approached by Ceesay plc who was willing to offer an order of

£304,000 for 100-unit product CPO. There is a problem that the future selling price will fall by 10%

for the product if Jamineson Tech Ltd accept the special offer, and it has three options to deal with the

problem. Then this report will illustrate the comparisons and analyses of the results for taking

different decision to help the company choose a beneficial option.

2. Findings:

2.1. If Jamineson Tech Ltd rejects this offer, then it will lose a 10% of turnover of the original sale,

while the variable costs, fixed costs, costs of administration and selling and distribution have no

changes. The final profit Jamineson Tech making will be £33,100 for 100 units. 2.2. If Jamineson Tech Ltd accept the offer and close department C, the direct material supplys will

provide an additional trade discount of 20%, and the cost of direct labour retains the same. There will

be a loss of contribution (£10,000) for TUC because the employees will be transferred from

department C to department A. The sale is £304,000 for 100 units, so the contribution cost will be

£150,800. Then the fixed overheads from department C will be transferred to department A and department B for total £30,000. The costs of administration and selling and distribution remain at the

same. So the final profit to this decision is £45,000.

2.3. If Jamineson Tech Ltd accept the offer and keep department C disclosed, the direct material

supplys will promise to provide an additional trade discount of 20%, and there will be an 1.5 times of

direct labour time in department A. And the fixed costs in both department A and department B remain at the same. So the final profit to this decision is £40,000.

3. Conclusion:

After analysing the three different conditions, it can be found that there are different merits and

shortages. But the decision of accepting the offer and closing department C can provide the greatest profit, and the second one is accepting the offer and disclosing department C. Rejecting the offer

makes a lowest profit compared the other options.

4. Recommendation:

According to the results of analyses, it is reasonably to recommend Jamineson Tech Ltd to accept the offer from Ceesay plc. It is the best choice for making a great profit whatever whether Jamineson

Tech Ltd close department C or not. And they need to pay attention to the maintenance of machines to

avoid an extra cost in re-purchasing of machines, as well as the processes of selling and distribution.