QUESTION 2
(25 Marks)
Tree (Pty) Ltd, a small company, was established two years ago and manufactures a single
wood product. It has enjoyed spectacular growth since its inception, with demand for the
product continuously supply.
You are a business consultant. The managing director has asked you to undertake a full
assessment of the organization’s performance for the first six months of its financial year. Tree
(Pty) Ltd’s part-time accountant has prepared the following:
Tree (Pty) Ltd
Assessment of performance from 1 April 2018 to 30 September 2018
Original budget# | Actual results | Variance
1/04/2018 to
1/04/2018 to
30/09/18
30/09/2018
NS
NS
NS
Sales
3 250 000
4 026 000
776 000 F
Less: Manufacturing costs
1 960 000
2 692 200
732 200A
Raw materials (wood)
Direct labour
Overheads- factory
Closing inventory
Manufacturing profit
Add: Over-absorbed fixed overheads
Less: Overheads - administration
Profit
500 000
260 000
1.200 000
-
1 290 000
-
1.000 000
290 000
787 500
423 500
1 638 000
(156 800)
1 333 800
288 000
1.000 000
621 800
287 500 A
163 500 A
438 000 A
156 800 F
43 800 F
288 000 F
Nil
331 800 F
#Not flexed
The following information is relevant:
1. You may assume that the original budget and actual results presented above are
correct.
2. The organization uses a standard absorption costing system and values its closing
inventory at standard cost.
3. Budgeted sales and production were planned at 25 000 units. Tree (Pty) Ltd had no
opening inventory of raw material, work-in-progress or finished inventory.
Actual unit sales exceeded budgeted unit sales by 32 per cent and there was a closing
inventory of finished goods of 2 000 units. The actual selling price per unit remained
unchanged during the six-month period. There was no inventory of raw material or
work-in-progress at the end of the period.
On 1 April 2018 Tree (Pty) Ltd acquired a new lathe which was to reduce raw materials
losses in the production process and improve operating efficiencies. Prior to the
acquisition of the new lathe, the organization assumed a standard input loss of raw
materials of 20 per cent. The revised standard loss on raw materials input with the new
lather is 10 per cent. The organization budget took into account the revised standard.
The finished wood product is made to exact standard. Precisely 1.8 metres of wood
output from the lathe is required to manufacture one unit of finished wood product. You
may therefore assume that each unit of finished wood product actually used 1.8 metres
of processed wood output from the lathe. Tree (Pty) Ltd purchased the raw materials
wood (that is, wood which has not yet been processed through the lathe) for N$10.50
per metre during the period 1 April to 30 September 2018.