Professional Documents
Culture Documents
Q1 Self-review
Q2
Q3
1
Q4
(i) Time for second batch, sum of third and fourth together
Average
Cumulative Incremental Incremental
Cumulative units time per
Total time units Total time
unit
1 120 120 1st 120
2 108 216 2nd 96
4 97.2 388.8 3rd and 4th 172.8
(ii) Budget
2020
Quarter 1 Quarter 2
$ $
Sales 54,000 54,000
($1200 x 45 batches)
Less:
Variable Cost
Material - -
Labour (see workings)
(2521.95 x $5) 12,610
(2286.45 x $5) 11,432
Variable overhead
(150% of direct labour cost) 18,915 17,148
Total variable costs 31,525 28,580
Contribution 22,475 25,420
Workings:
Total time for 75 batches = 75 x 62.25 = 4668.75
Total time for 30 batches = 30 x 71.56 = 2146.80
Total time for 45 batches (Q1 2020) 2521.95