实用标准
A financial analysis report for Tricol
plc
Name:Ma boda SCN:125099297 Candidate Num:22
文档大全
Outcome 3and4 Class;10E6
实用标准
Introduction
To operate better in financial aspect, the management of Tricol plc asked me to analyze their financial condition then make recommendations for them.
Findings
Part A
(ⅰ) Flex budget in line with actual activity Tricol plc Flexed Budget for June Direct material Direct labor Variable production overhead Fixed cost Depreciation Rent and rates Administration overhead Insurance costs Total
(ⅱ) Variances calculation
Direct material total variance
(Standard units of actual production*standard price) －(actual
文档大全
Original Flexed Actual Variance budget budget results 2000 1600 units 1600 F/A units units ￡ ￡ ￡ ￡ 80,000 64,000 61,600 2,400 F 36,000 28,800 35,200 6,400 A 4,000 3,200 3,200 0 1,500 2,500 2,000 2,200 128,200 1,500 2,500 2,000 2,200 104,200 1,500 0 2,500 0 2,200 200 2,400 200 108,600 4,400 A A A 实用标准
quantity*actual price)
(4 kg*1,600*￡10) －￡61,600 =￡ 2,400 (F) Rate of significance: (3.75%) Direct material usage variance
Standard price*(standard units of actual production － actual quantity) ￡ 10*[ (4kgⅹ1,600) －5,600kg]= ￡8,000 (F) Rate of significance (12.5%)
Direct material price variance
Actual quantity * (standard price － actual price) 5,600kg*[￡ 10 －(￡61,600/ 5,600kg) ]= ￡ (5,600) (A) Rate of significance: (8.75%)
Direct labour total variance
(Standard hours of actual production*standard rate ph) - (actual hours*actual rate ph)
[ (2hrs*1,600) *￡9]－￡35,200=￡(6,400) (A) Rate of significance: (22.22%)
Direct labour efficiency variance
Standard rate ph* (standard hours of actual production － actual hours) ￡9*(2hrs*1,600－3,520hrs)=(2,880) (A) Rate of significance: (10%)
Direct labour rate variance
Actual hours*(standard rate ph – actual rate ph) 3,520hrs*(￡9*－￡35,200/3,520hrs)= ￡(3,520) (A) Rate of significance: (12.22%)
文档大全