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. 💚

# Management Accounting Decision and Control Sample assessment 1 task 1.7

Registered Posts: 24
Hi,
I am a bit stuck on task 1.7 and would like a bit of help please?

A business with receivables of £120,000 and receivables collection days of 30, operates on a gross profit margin of 25% and a net profit margin of 15%. Fixed production overheads 40% of the total cost of sales.

c) Complete the profit and loss account below using the following performance indicators. Enter all figures as positive numbers - do not enter negative figures.

£
Sales
Variable Production Costs
Fixed Production Costs
Cost of Sales
Gross Profit
Non-Production costs
Net Profit

I don't really understand what to do without further information. Any help will be greatly appreciated.

• AAT Student Posts: 191
SALES

Receivable collection days (30)= Receivables x 365 (£43,800,000) / Sales
therefore Sales = £1460,000
• AAT Student Posts: 191
(100%) Sales
less VC
less FC
(25%) = GP (GP margin is 25%)

FC = £1460,000 x 40% = £584,000
GP= £1460,000 x 25% = £365,000
VC = £1460,000 - £365,000 - £584,000 = £511,000
COS = VC+FC = £511,000 + £584,000 = £1,095,000
• AAT Student Posts: 191
(100%) Sales
less COS
= GP
less non-production costs
(15%) = NP (NP margin is 15%)

NP = £1460,000 x 15% = £219,000

Non-production costs = £365,000 - £219,000 = £146,000

• Registered Posts: 24
Hi N4T,

Thank you so much for the reply! Apologies, I should have included the answers.

Sales: £1,460,000

Variable Production Cost: £657,000

Fixed Production Cost: £438,000

Cost of Sales: £1,095,000

Gross Profit: £365,000

Non-Production Costs: £146,000

Net Profit: £219,000

You pretty much nailed it, thank you for the workings too, makes complete sense.
• AAT Student Posts: 191
Oh I see where I went wrong. I was reading FC to be 40% of sales and not COS. I hope you can see how each part is worked out. Let me know if any part is unclear.
• Registered Posts: 24
Hi N4T. I can indeed, yes, perfect explanation. I was just banging my head against the wall, I was fine with the rest of the assessment.

Thanks so much! I'll be doing the other practice assessment later so will probably have a couple more queries I should have thought. Thanks again!