Vytrill Ltd makes two products, Alpha, and Beta. The following data is relevant for year 3:...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Vytrill Ltd makes two products, Alpha, and Beta. The following data is relevant for year 3: Material prices: Material M Material N R2 per unit R3 per unit Direct labour is paid R10 per hour. Production overhead cost is estimated to be R200 000, which includes R25 000 for depreciation of property and equipment. Production overhead cost is absorbed into product costs using a direct labour hour absorption rate. Each unit of finished product requires: Material M Material N Direct labour Alpha 12 units 6 units 7 hours The sales director has forecast that sales of Alpha and Beta will be 5 000 and 1 000 units, respectively, during year 3. The selling prices will be: M: N: Alpha: Beta: 4 000 units 2 000 units Beta 12 units 8 units 10 hours R182 per unit R161 per unit She estimates that the inventory at 1 January, year 3, will be 100 units of Alpha and 200 units of Beta. At the end of year 3 she requires the inventory level to be 150 units of each product. The production director estimates that the raw material inventories on 1 January, year 3, will be 3 000 units of material M and 4 000 units of material N. At the end of year 3 the inventories of these raw materials are to be: The finance director advises that the rate of tax to be paid on profits during year 3 is likely to be 30 per cent. Selling and administration overhead is budgeted to be R75 000 in year 3, which includes R5 000 for depreciation of equipment. Non-current assets Land Building and Equipment 09:22 Current assets Inventories Raw material Finished goods Receivables Cash at bank Current liabilities payables taxation Financed by Share capital Retained earnings QUESTION 1 QUESTION 2 ₪ BCOM AC...tary OSA Cost, R ||| 50 000 400 000 450 000 = 20 000 15 000 9 000 5 000 ● Depreciation, R 75 000 75 000 35 000 25 000 10 000 Using the information provided above, prepare the following budgets: 1.1. Sales budget of Vytrill Ltd for the year ended 31 December, year 3. 1.2. Production budget of Vytrill Ltd for the year ended 31 December, year 3. 1.3. Raw materials usage budget of Vytrill Ltd for the year ended 31 December, year 3. 1.4. Raw materials purchase budget of Vytrill Ltd for the year ended 31 December, year 3. 1.5. Direct labour budget of Vytrill Ltd for the year ended 31 December, year 3. 1.6. Production cost budget of Vytrill Ltd for the year ended 31 December, year 3. 70 000 14 000 REQUIRED: Answer the following questions: 2.1. Complete the Cash Budget of Vytrill Ltd for the year ended 31 December, year 3. Net, R 80 50 000 325 000 375 000 56 000 431 000 350 000 81 000 431 000 (23 Marks) (3 marks) (3 marks) (3 marks) (5 marks) (3 marks) (6 marks) (4 marks) 2.2. Prepare a budgeted Statement of Comprehensive Income of Vytrill Ltd for the year ended 31 December, (13 marks) year 3. (17 Marks) 09:22 3 BCOM AC...tary OSA A quarterly cash-flow forecast has already been completed and is set out below: Quarter, Year 3 1 2 Receipts, R 196 000 Payments Materials Direct wages Overheads Taxation Machinery purchased Non-current assets Land Building and Equipment Current assets Inventories The company's balance sheet at 1 January, year 3, is expected to be as follows: Raw material Finished goods Receivables Cash at bank Current liabilities 22 000 100 000 45 000 5 000 ||| Cost, R ● 50 000 400 000 450 000 20 000 15 000 224 000 N 37 000 110 500 50 000 Depreciation, R 3 238 000 40 000 121 000 70 000 120 000 75 000 75 000 35 000 25 000 10 000 70 000 4 80 336 000 60 000 117 000 65 000 Net, R 50 000 325 000 375 000 Vytrill Ltd makes two products, Alpha, and Beta. The following data is relevant for year 3: Material prices: Material M Material N R2 per unit R3 per unit Direct labour is paid R10 per hour. Production overhead cost is estimated to be R200 000, which includes R25 000 for depreciation of property and equipment. Production overhead cost is absorbed into product costs using a direct labour hour absorption rate. Each unit of finished product requires: Material M Material N Direct labour Alpha 12 units 6 units 7 hours The sales director has forecast that sales of Alpha and Beta will be 5 000 and 1 000 units, respectively, during year 3. The selling prices will be: M: N: Alpha: Beta: 4 000 units 2 000 units Beta 12 units 8 units 10 hours R182 per unit R161 per unit She estimates that the inventory at 1 January, year 3, will be 100 units of Alpha and 200 units of Beta. At the end of year 3 she requires the inventory level to be 150 units of each product. The production director estimates that the raw material inventories on 1 January, year 3, will be 3 000 units of material M and 4 000 units of material N. At the end of year 3 the inventories of these raw materials are to be: The finance director advises that the rate of tax to be paid on profits during year 3 is likely to be 30 per cent. Selling and administration overhead is budgeted to be R75 000 in year 3, which includes R5 000 for depreciation of equipment. Non-current assets Land Building and Equipment 09:22 Current assets Inventories Raw material Finished goods Receivables Cash at bank Current liabilities payables taxation Financed by Share capital Retained earnings QUESTION 1 QUESTION 2 ₪ BCOM AC...tary OSA Cost, R ||| 50 000 400 000 450 000 = 20 000 15 000 9 000 5 000 ● Depreciation, R 75 000 75 000 35 000 25 000 10 000 Using the information provided above, prepare the following budgets: 1.1. Sales budget of Vytrill Ltd for the year ended 31 December, year 3. 1.2. Production budget of Vytrill Ltd for the year ended 31 December, year 3. 1.3. Raw materials usage budget of Vytrill Ltd for the year ended 31 December, year 3. 1.4. Raw materials purchase budget of Vytrill Ltd for the year ended 31 December, year 3. 1.5. Direct labour budget of Vytrill Ltd for the year ended 31 December, year 3. 1.6. Production cost budget of Vytrill Ltd for the year ended 31 December, year 3. 70 000 14 000 REQUIRED: Answer the following questions: 2.1. Complete the Cash Budget of Vytrill Ltd for the year ended 31 December, year 3. Net, R 80 50 000 325 000 375 000 56 000 431 000 350 000 81 000 431 000 (23 Marks) (3 marks) (3 marks) (3 marks) (5 marks) (3 marks) (6 marks) (4 marks) 2.2. Prepare a budgeted Statement of Comprehensive Income of Vytrill Ltd for the year ended 31 December, (13 marks) year 3. (17 Marks) 09:22 3 BCOM AC...tary OSA A quarterly cash-flow forecast has already been completed and is set out below: Quarter, Year 3 1 2 Receipts, R 196 000 Payments Materials Direct wages Overheads Taxation Machinery purchased Non-current assets Land Building and Equipment Current assets Inventories The company's balance sheet at 1 January, year 3, is expected to be as follows: Raw material Finished goods Receivables Cash at bank Current liabilities 22 000 100 000 45 000 5 000 ||| Cost, R ● 50 000 400 000 450 000 20 000 15 000 224 000 N 37 000 110 500 50 000 Depreciation, R 3 238 000 40 000 121 000 70 000 120 000 75 000 75 000 35 000 25 000 10 000 70 000 4 80 336 000 60 000 117 000 65 000 Net, R 50 000 325 000 375 000
Expert Answer:
Answer rating: 100% (QA)
Here are the budgets as requested 11 Sales budget of Vytrill Ltd for the year ended 31 December year 3 Alpha units Beta units Total sales R Opening in... View the full answer
Related Book For
Management Accounting
ISBN: 9781760421144
7th Edition
Authors: Kim Langfield Smith, Helen Thorne, David Alan Smith, Ronald W. Hilton
Posted Date:
Students also viewed these accounting questions
-
The decomposition of hydrogen peroxide in an aqueous solution is a reaction of first order. It can be followed by titrating 10 ml. portions of reaction mixture at various times from the beginning of...
-
a firm that wishes to minimize risk when investing idle cashwould be least likely to buy 1. commercial paper 2 long-term corporate bonds c. certifictes of deposit d. treasury bills of the U.S....
-
May Co. makes three (3) types of cosmetic products, C1, C2 and C3. Sales forecast for next year (2021) are estimated to grow by 10% from the current years figure. Sales figures in the year 2020 are...
-
Given an \(n\)-by- \(n\) subarray of black (1) and white (0) pixels, design a linear-time algorithm that finds the largest square subarray that contains no white pixels. In the following example, the...
-
Growers use giant fans to prevent grapes from freezing when the effective sky temperature is low. The grape, which may be viewed as a thin skin of negligible thermal resistance enclosing a volume of...
-
Suppose that S = {v1, v2, v3} is a set of three vectors from C873. Prove that the set T = {2v1 + 3v2 + v3, v1 - v2 - 2v3, 2v1 + v2 - v3} is linearly dependent.
-
The current loop in Figure P28.34 lies in the \(x y\) plane. For each of the Amperrian paths (a)-(e), is the line integral of the magnetic field positive, negative, or zero? Data from Figure P28.34...
-
Givens Company had 100 units in beginning inventory at a total cost of $10,000. The company purchased 200 units at a total cost of $26,000. At the end of the year, Givens had 75 units in ending...
-
nx 1. A wave given by equation y = 1mm sin -5nt is produced in a string 100m long of mass 1 kg. 30 2. 3. What is the tension (in N) in string? x is in m & t in sec. You are trying to construct a...
-
Ben Conway, Ida Chan, and Clair Scott formed CCS Consulting this year by making capital contributions of $278,000, $314,000, and $208,000, respectively. They anticipate annual profit of $480,000 and...
-
Suppose that the swap that you proposed is now 4 years old (i.e., there is exactly one year to go on the swap). The fourth payment has already been made. If the spot exchange rate prevailing in year...
-
What are the risks of using emojis in business communication?
-
Writing: Using Plain Language; Communication Ethics: Making Ethical Choices, Chapter 1 Your company has been a major employer in the local community for years, but shifts in the global marketplace...
-
Each of the following sentences contains at least one error in spelling, grammar, capitalization, punctuation, abbreviation, number style, word division, or vocabulary. Rewrite each sentence,...
-
Writing: Using Transitions [LO-6] Add transitional elements to the following paragraphs to improve the flow of ideas. (Note: You may need to eliminate or add some words to smooth out your sentences.)...
-
Media Skills: Writing Email Subject Lines Using your imagination to make up whatever details you need, revise the following email subject lines to make them more effective: a. New budget figures b....
-
Done < CENGAGE MINDTAP AA Chapter 13: Review Activity paragraphs, gives the reader a sense of completion on the subject. Try to create a conclusion that engages the reader rather than repeating...
-
1-Stern observed all of the following results EXCEPT _______ in his experiment. A-one of the recombinant phenotypes was associated with an X chromosome of normal length B-the number of car, B+ male...
-
Explain how a budget can be used to assist managers in planning and controlling.
-
The accountant for Snappy photographic Supply Ltd has estimated the following activity cost pools and activity drivers for the coming year: An order for 1000 boxes of film development chemicals has...
-
Stakeholder groups, such as employees, customers and community groups may influence organisations to adopt sustainable work practices. For each stakeholder group, provide an example of how it can...
-
As part of a study of the relationship between brain size and IQ, a random sample of 250 adult males is obtained and their brain volumes are measured and found to be normally distributed. Decide...
-
A sample of 2,000 women is randomly selected, and it is found that the heights of the women are normally distributed with a mean of 63.6 in. Decide whether the statement makes sense (or is clearly...
-
The lengths of time that commercial aircraft are delayed before departing. State whether you would expect it to be normally distributed. Explain your reasoning.
Study smarter with the SolutionInn App