Current updates regarding coronavirus (Covid-19) and the precautions AAT are taking will be continually updated on the below page.

We hope you are all safe and well and if you need us we will be here. 💚

# D1936 unit 15

Well-KnownRegistered Posts: 144
Can someone help with a question on the cash flow statement of D1936 unit 15 please, I am stuck with the Sales administration cost , where do they get 20200 from? my brain is gone, i cannot get it.

• Experienced Mentor Registered Posts: 585
Information available

1 Sales will be 60,000 units in July, 80,000 in August and 100,000 in September.

2 The unit selling price will be £6 for July and August but will increase to £6.30 in
September.

3 The sales department costs comprise certain variable costs (2% of turnover) and fixed
costs of £14,000 per month. The budgeted depreciation included in fixed costs is
£1,000 per month.

Costs for July = (60,000 x £6) x 2% = £7,200 Plus Fixed Costs £14,000 less depreciation £1,000 = £20,200

Cost for Aug = (80,000 x £6.00) x2% = £9,600 + (14000-1000) = £22,600

Cost For Sep = (100,000 x £6.30) x 2% = 12,600 + (14000-1000) = £25,600