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.