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)
Lets break down each requirement and calculate the budgets accordingly QUESTION 1 11 Sales Budget Alpha 5000 units R182 R910000 Beta 1000 units R161 R... 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...
-
Food service firms buy meat, vegetables, and other foods and resell them to restaurants, schools, and hospitals. US Foods and Sysco are by far the largest firms in the industry. In 2015, these firms...
-
A guitarist finds that the frequency of one of her strings is too low by 1.4%. Should she increase or decrease the tension of the string? Explain.
-
In Maple, one can type simplify(LegendreP(2*n-2,0)-LegendreP(2* \(\mathbf{n}, \mathbf{0})\) ); to find a value for \(P_{2 n-2}(0)-P_{2 n}(0)\). It gives the result in terms of Gamma functions....
-
1. The case mentions the dependence of BPs IT organization on external contractors. Why would this be an issue? When is it a good idea for IT departments to hire contractors, and when is it not?...
-
Please answer with detailed explanation else downvote. . Empresas ABC has an account receivable in Chilean pesos. The increase in the value of Chilean pesos at the time of collecting the account...
-
Table, from a General Social Survey, relates responses on R = religious service attendance (1 = at most a few times a year, 2 = at least several times a year), P = political views (1 = liberal, 2 =...
-
Pharoah Company issued $309,000, 9%, 15-year bonds on December 31, 2024, for $296,640. Interest is payable annually on December 31. Pharoah uses the straight-line method to amortize bond premium or...
-
Selected financial statements of the Lodh Ltd are shown below: Lodh Ltd Statement of Financial position As at 30 June 2020 2020 2019 Assets $ $ Cash at Bank 20 000 - Account Receivable 32 000 28 000...
-
Why is the accurate pricing of labour and equipment very difficult on some projects?
-
How has the digital revolution transformed the dissemination and consumption of cultural products, and what are the implications for cultural industries and creators ?
-
Completely analyze the following demand equation for Suzuki cars: Qx=5.2-0.62P-1.08Py + 0.781 (2.44) (-2.63) (2.79) (4.96) n=55; R = 0.926; figures in brackets are t'statistics Where: Q. quantity of...
-
Explain the reporting that is completed for the following cycles/periods and write down a procedure for each that is relevant to a hospitality business. Make a cycle monthly quarterly and annually
-
In FY2023, Boston Scientific had current assets worth $6.514b and total inventory worth $2 484b. If the company had cument labilities that were worth $4.933b in FY2023, then what was Boston...
-
Before the latest financial crisis and recession, when was the largest recession of the past 50 years, and what was the cumulative loss in output over the course of the slowdown?
-
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...
-
Evander plays on the basketball team at their university and \(73 \%\) of the athletes at their university receive some sort of scholarship for attending. If they know 219 of the student-athletes...
-
There are 126 million users who are U.S. Amazon Prime subscribers. If there are 328.2 million residents in the United States, what percentage of U.S. residents are Amazon Prime subscribers?
-
Determine which of the following are perfect squares. 1. 45 2. 81 3. \(\frac{9}{28}\) 4. \(\frac{144}{400}\)
Study smarter with the SolutionInn App