AbsVarCost_LucasBenni_Sol

Expenses year 2 sales admin expenses year 3 change r

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: ses – Year 2 Sales & Admin. Expenses – Year 3 Change R 123,000 R 116,000 R 7,000 R Sales Less Cost of Goods Sold: Opening Inventory [200 x (R50+R60+R20+R120)] Plus Production [ 1500 x (R50+R60+R20+R200)] Less Closing Inventory (100 x R330) Variable Sales & Admin. Expenses = R 7 000/700 = R10 per pair Variable Man. O/Heads Year 1 Year 2 Year 3 = = = R 40 000 R 50 000 R 30 000 Variable Sales & Admin. Year 1 Year 2 Year 3 R10 x 2000 R10 x 2300 R10 x 1600 = = = R 20 000 R 23 000 R 16 000 Fixed Manufac. O/H’s Year 1 Year 2 Year 3 R 340 000 – R 40 000 = R 350 000 – R 50 000 = R 330 000 – R 30 000 = R 300 000 R 300 000 R 300 000 Fixed sales & Admin. b. R20 x 2000 R20 x 2500 R20 x 1500 Year 1 Year 2 Year 3 R 120 000 – R 20 000 = R 123 000 – R 23 000 = R 116 000 – R 16 000 = R 100 000 R 100 000 R 100 000 Over/Under-applied overheads [(1500 x R200) – R300 000)] Gross Margin Less Sales & Administration Expenses: Fixed Variable (1600 x R10) 50 000 495 000 (33 000) 512 000 0 48 000 100 000 16 000 116 000 (68 000) Net Income (Loss) Calculation of Overhead Application rate: Opening inventory: R 300 000 / 2500 pairs = R 120 per pair Clo...
View Full Document

This document was uploaded on 04/05/2014.

Ask a homework question - tutors are online