Unit: Management accounting
Sign in to download the full Topic PDF and enable offline revision mode.
Login to AccessMonth | Production cost Sh. | Number of gas cookers |
| 1 | 10,473,000 | 1,200 |
| 2 | 11,322,600 | 1,400 |
| 3 | 10,623,800 | 1,250 |
| 4 | 10,802,200 | 1,300 |
| 5 | 10,247,600 | 1,150 |
| 6 | 10,954,800 | 1,350 |
| Production cost Sh. | Number of gas cookers | |
| Monthly total | 65,424,000 | 7,650 |
| Monthly average | 10,904,000 | 1,275 |
| Debits Sh. | Credits Sh. | |
| Cash | 60,000 | |
| Accounts receivable | 195,000 | |
| Allowance for bad debts | 24,000 | |
| Inventory | 120,000 | |
| Accounts payable | 90,000 |
| 1 | Purchases are payable within 10 days. Assume that one-third (1/3) of the purchase of any month are due and paid for in the following month. |
| 2 | The unit cost of the inventory purchased is Sh.10. At the end of each month, the firm’s policy is to have an inventory equal to 50% of the following month’s unit sales. |
| 3 | Sales terms include a 1% discount if payment is made by the end of the calendar month in which the sale took place. Past experiences indicate that 60% of the billings will be collected during the month of the sale, 30% in the following calendar month, 6% in the next following calendar month and 4% will be uncollectible. |
| 4 | The following data relates to sales: |
| Sh. | ||
| Selling price per unit | 150 | |
| January 2025 actual sales revenue | 150,000 | |
| February 2025 actual sales revenue | 450,000 | |
| March 2025 actual sales revenue | 360,000 | |
| April estimated sales revenue | 270,000 | |
| Total sales expected in the fiscal year | 4,500,000 |
| 5 | The firm’s fiscal year begins on 1 January of every year. |
| 6 | Exclusive of bad debts, the total budgeted selling and general administrative expenses for the fiscal year are estimated at Sh.705,000 of which Sh.210,000 is fixed expense (inclusive of Sh.90,000 annual depreciation charge). |
| 7 | Fixed expenses are incurred uniformly throughout the year |
| 8 | The balance of the selling and general administrative expenses varies with sales. Expenses are paid as incurred. |
| Budget Units | Actual Units | |
| Sales | 30,000 | 29,000 |
| Production | 30,000 | 30,000 |
Sh.“000” | Sh.“000” | |
| Sales | 420,000 | 411,800 |
| Direct materials | 120,000 | 123,000 |
| Direct labour | 150,000 | 144,000 |
| Fixed overheads | 67,500 | 70,000 |
| Net income | 82,500 | 74,800 |
| Wages Sh.“000” | Materials purchased Sh.“000” | Overhead cost Sh.“000” | Sales Sh.“000” | |
| January | 18,000 | 60,000 | 30,000 | 90,000 |
| February | 24,000 | 90,000 | 36,000 | 120,000 |
| March | 30,000 | 75,000 | 48,000 | 180,000 |
| April | 27,000 | 105,000 | 42,000 | 150,000 |
| May | 36,000 | 90,000 | 54,000 | 210,000 |
| June | 30,000 | 75,000 | 48,000 | 180,000 |
| July | 27,000 | 75,000 | 42,000 | 150,000 |
| August | 27,000 | 90,000 | 42,000 | 150,000 |
| Quantity | Unit price (Sh.) | Standard cost per unit (Sh.) | |
| Direct material A | 3 kilograms | 140 | 420 |
| Direct material B | 2 kilograms | 250 | 500 |
| Direct labour | 2 hours | 105 | 110 |
| Fixed overheads | ...270... | ||
| Standard cost per unit | 1,300 |
| Quantity | Sh. | |
| Sales revenue | 850 units | 1,326,000 |
| Direct material A | 2,410 kilograms | (325,350) |
| Direct material B | 1,000 kilograms | (270,000) |
| Direct labour | 890 hours | (97,900) |
| Fixed overheads | (229,500) | |
| Net profit | 403,250 | |
| Actual output amounted to 850 units. | ||
| Month | Sales Sh.“000” | Material Purchases Sh.“000” | Production overheads Sh.“000” | Selling overheads Sh.“000” | Salaries and wages Sh.“000” |
| January | 144,000 | 50,000 | 12,000 | 11,000 | 20,000 |
| February | 200,000 | 62,000 | 12,300 | 12,400 | 24,000 |
| March | 180,000 | 50,500 | 13,000 | 15,500 | 20,000 |
| April | 150,000 | 60,600 | 17,500 | 18,900 | 36,000 |
| May | 205,000 | 74,000 | 17,700 | 22,000 | 40,000 |
| June | 208,000 | 76,800 | 16,400 | 23,200 | 48,000 |
| Sh. | |
| Direct materials | 120 |
| Direct labour | 60 |
| Variable overheads | 20 |
| Fixed overheads | 30 |
| Standard cost per unit | 230 |
| Standard profit per unit | 20 |
| Standard selling price per unit | 250 |
| (Sh.000) | (Sh.000) | |
| Sales (120,000 units) | 22,800 | |
| Production cost: | ||
| Direct materials (100,000kgs) | 12,000 | |
| Direct labour (52,000 hours) | 3,900 | |
| Variable overheads | 2,880 | |
| Fixed overheads | 5,400 | 24,180 |
| Profit (loss) | (1,380) |
| January Sh."000" | February Sh."000" | March Sh."000" | April Sh."000" | May Sh."000" | June Sh."000" | |
| Direct material purchases | 112,000 | 100,000 | 135,000 | 90,000 | 67,000 | 79,000 |
| Wages | 90,000 | 80,000 | 100,000 | 72,000 | 54,000 | 63,000 |
Overheads | ||||||
| Production | 34,000 | 32,000 | 40,000 | 45,000 | 36,000 | 40,000 |
| Administrative | 22,000 | 20,000 | 27,000 | 24,000 | 25,000 | 27,000 |
| Selling and distribution | 13,000 | 11,000 | 18,000 | 13,000 | 11,000 | 16,000 |
Sales | 360,000 | 350,000 | 440,000 | 350,000 | 360,000 | 360,000 |
| Product | M | K |
| Sales level (units) | 2,000 | 1,500 |
| Opening stock (units) | 100 | 200 |
| Materials required: | ||
| Exe (kgs) | 2 | 3 |
| Zed (litres) | 1 | 4 |
| Labour hours required: | ||
| Skilled labour (hours) | 4 | 2 |
| Semi-skilled labour (hours) | 2 | 5 |
| 1 | Material costs are as follows: |
| Exe per kg | - Sh.100 | |
| Zed per litre | - Sh.70 |
| 2 | Labour costs are as follows | |
| Skilled labour per hour | - Sh.120 | |
| Semi-skilled labour per hour | - Sh.80 | |
| 3 | Closing stock of materials and finished goods will be sufficient to meet 10% of demand. |
| 4 | Opening stocks for material Exe was 300kgs and for material Zed was 1,000 litres. |
| Month | Sales budget (Units) |
| January February March April May | 10,800 15,600 12,200 10,400 9,800 |
| Sh. | ||
| Direct materials: M₁ | (2 Kgs at Sh.20 each) | 40 |
| Direct materials: M₂ | (3 Kgs at Sh.20 each) | 60 |
| Labour | (2 hours at Sh.35 each) | 70 |
| Variable overheads at Sh.40 per hour | 80 | |
| Month Quantity (Units) | January 3,920 | February 2,940 | March 3,430 | April 4,410 | May 4,900 | June 4,410 |
| 60% Sh. | 70% Sh. | 80% Sh. | |
| Direct materials | 151,200 | 176,400 | 201,600 |
| Direct wages | 64,800 | 75,600 | 86,400 |
| Production overheads | 150,400 | 164,800 | 179,200 |
| Administration overheads | 126,000 | 126,000 | 126,000 |
| Selling and distribution overheads | 169,200 | 176,400 | 183,600 |
| Total cost | 661.600 | 719,200 | 776,800 |
| Units | |
| Sales | 7,000 |
| Opening inventories finished goods | 500 |
| Closing inventories finished goods | 700 |
| Budget Units | Actual Units | |
| Sales | 60,000 | 58,000 |
| Production | 60,000 | 60,000 |
| Sh. | Sh. | |
| Sales | 840,000 | 823,600 |
| Direct materials | 240,000 | 246,000 |
| Direct labour | 300,000 | 288,000 |
| Fixed overheads | 135,000 | 140,000 |
| Net income | 165,000 | 149,600 |
| 1 | One unit of "PQ" requires two components namely; X and Y as follows: |
| Component | Number | Unit.cost.of.each.component Sh. | |
| X Y | 5 3 | 20 10 |
| 2 | Stocks at the beginning of the month are budgeted as follows:
|
| 3 | Production cost of each unit requires the following labour hours: |
| Component | Number | Labour.rate.per.hour Sh. | |
| Production | 4 | 100 | |
| Finishing | 2 | 140 |
| 4 | Factory overhead is absorbed into unit cost on the basis of direct labour hours. The budgeted overhead for the month is Sh.1,920,000. |
| 5 | Administration, selling and distribution overheads for the month are budgeted at Sh.5,500,000. |
| 6 | The company plans a reduction of 50% in quantity of finished goods at the end of the month and an increase of 25% in the quantity of each input component. |
| Sh."000" | |
| Raw materials cost | 268 |
| Initial processing cost | 464 |
| Product A B C D | Output.in.litres 400,000 90,000 5,000 9,000 | Sales Sh."000" 768 232 32 240 | Additional.processing.costs Sh."000" 160 128 - 8 |
| Product A B C D | Price.per.litre.(Sh.) 1.28 1.60 6.40 20.00 |
| 2016 | ||||
Sales Cost of sales Gross margin Selling and administration expenses: Selling expenses Administration expenses ....Total.selling.and.administration.expenses Net operating income | May Sh."000" 45,000 (21,000) 24,000 7,000 5,500 12,500 11,500 | June Sh."000" 55,000 (28,000) 27,000 8,400 5,900 14,300 12,700 | July Sh."000" 75,000 (42,000) 33,000 11,200 6,900 18,100 14,900 | August Sh."000" 50,000 (22,000) 28,000 7,300 5,200 12,500 15,500 |