You are on page 1of 4

PU Y1 Y2

Actual production 4400 3800


Actual sales 4200 4000
sales rev 42000 40000
Less: COGS
opening inventory 0 1600
Add: production
DM 2 8800 7600
DL 3 13200 11400
Variable OH 1 4400 3800
FOH*absorped 2 8800 7600
Less: closing inventory -1600 0
less (over)/add (under) absorped -300 900
total COGS 33300 32900
gross margin 8700 7100
Less selling, admin cost
Variable 1 4200 4000
fixed 2000 2000
Total S&A 6200 6000
EBIT 2500 1100

OH cost= FOAR=budgeted fixed oh cost/budgeted production 2


FOH p.u 2
variable production cost 6
unit cost 8

FOH absorped 8800


actual FOH 8500
(absorp>actual)=> over absorped 300
Contribution income statement
Year 1 Year 2
4200 4000
Sales rev 42000 40000
Less: variable exp -29400 -28000
CM 12600 12000
Less: fixed exp -10500 -10500
Net income 2100 1500

Fixed production cost 8000


Budgeted production 4000
FPC/unit 2 200 units deferred in inventory

You might also like