3. Scenario/Introduction/Background Information: 1909 Drink Sdn Bhd is a newly established company which produces bottled soya...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
3. Scenario/Introduction/Background Information: 1909 Drink Sdn Bhd is a newly established company which produces bottled soya bean drink. The company was incorporated on 1" January 2021 and currently operates from its permanent premise located in Bandar Saujana Putra. The authorized share capital of 1909 Drink Sdn Bhd is RM300,000 of ordinary shares at RM1 each. Mr. Mubarak and his son, Mr. Umar are the directors of the company. Each of them invested RM100,000 in the form of cash to start the business. Using an old family recipe, Mr. Mubarak started venturing into the business of producing soya bean drink "SOY JOY" primarily for Shah Alam markets. Providing with Halal certification, and stringent hygiene and quality control, coupled with advanced packaging technology and designs, its charm and appeal are wide ranging and testily suited for all – the muslim and non-muslim, There are five processes involved in producing "SOY JOY": 2. Soaking the soya bean. (Soya beans are clean and soak in the water for 10 -15 minutes) 1. Heating the soya bean. (Soya bean are heated in the microwave) 3. Boiling the soy milk. (Heat the soy milk to boiling point and cooled down to room 4. Grinding the soya bean. (Soya bean are heated in the microwave) temperature) 5. Packing the soy milk. (The soy milk is then poured into bottles, labelled and packed into boxes) In order to prepare a realistic budget, Mr. Liew Yuan Bing, who has an accounting background from Mahsa University gathered the following information: Cost of each material used in the Soy Best: No. Material used Cost (RM) Sugar Soya Beans 2.50/kg 4.50/kg 3 Water 0.20/liter Bottle 0.20/bottle The following are required to produce I litre of "SOY JOY". 125 grams of soy beans 1.5 litre of water 200 grams of sugar Direct labour usage is based on each quarter planned production. Since SOY JOY is a new established company, Mr. Mubarak only employed 10 direct labour workers. Each bottle of SOY JOY required 0.05 hour of direct labor hours. The rate paid to the workers is RM8/hour. Mr. Liew Yuan Bing estimated the sales of SOY JOY for the year 2021 is 100,000 bottles. The expected sales for each quarter are as follows: Quarter Bottles 2021: QI 15.000 Q2 20,000 Q3 30,000 Q4 35,000 2022: QI Q2 45,000 50,000 The company collects 85% of its billings during the same quarter in which sale is made and another 15% in the following quarter. The closing inventory for the first quarter is 1,000 bottles. The ending inventory for the following quarters need to be 10%, 12% and 16% from the next quarter's expected sales. It is also expected that ending inventory for 2022 is maintained at 12% per quarter. One bottle of SOY JOY is sells for RM2.50 (500ml). It is the policy of the company to purchase sugar and soy bean on quarterly basis to ensure there is no obsolesces of stocks. However, to ensure the business operation run smoothly, the closing stock of the sugar and soy beans are maintained at 60% of the next production requirements. All the material used (sugar and soy beans) are purchased from Oppa Mart Sdn Bhd. The payments were for 70% on cash basis and the remaining 30% will be paid on the following quarter. Meanwhile the company will buy bottle based on their production unit. Other costs are paid in the month incurred. The following are the budgeted costs for the year 2021. RM Factory electricity (Machinery) 600 per month Indirect Labour 1,600 per month EPF 697 per month Rental 700 per month Petrol 800 per month Utility expenses 1,000 per month Maintenance for delivery van 150 per month Insurance for delivery van 1,400 Repair of the grinding machine 500 Halal Certificate 400 Stationery expenses 200 Administrative overheads 7,000 Selling overheads 4,300 Overhead cost being absorbed to the cost unit based on the total machine hours of 15,000 machine hours. Assuming that one bottle of SOY JOY will need 0.10 machine hour. 75% of utilities, 70% of EPF expenses and 80% of rental are factory expenses. The Expansion Plan. In order to expand the business in future, the company is considering an investment in a new machine in order to cater the expected increase in sales by 35% for year 2022. The new machine would cost RM150,000 and would not be expected to have any resale value at the end of its life. As the machine is imported from Korea, the company is expected to incurred the transportation cost of RM5,800, RM5,500 for the insurance against damage during delivery and the installation charges of RM20,000. Although the machine may have a longer useful economic life, 1909 Drink Sdn Bhd uses a five year planning period for all investment projects. 1909 Drink Sdn Bhd will depreciate the machinery using straight line basis over its planning period. A market research costing RM7,500 was incurred by the company to identify potential sales. The result of the research suggests two possible stratergies that can be implemented by the company. Strategy 1 Strategy 2 RM 7 Selling price per unit Increase in sales volume for each year RM 8 14,350 units 16,000 units The variable cost per unit RM 3 RM2.50 The company pays tax at annual rate of 25%. The cost of capital is 10% and desired payback period is 3 years. 4. Tasks: Strategic Management Accounting Prepare the following budget on quarterly basis for the year ended 31 December 2021. (e) Prepare the sales budget (in Unit and RM) (f) Identify the Prime Cost budget (in Unit and RM) (g) Prepare the production cost budget (in Unit and RM) (h) Indicate the budgeted production cost per unit for SOY JOY 3. Scenario/Introduction/Background Information: 1909 Drink Sdn Bhd is a newly established company which produces bottled soya bean drink. The company was incorporated on 1" January 2021 and currently operates from its permanent premise located in Bandar Saujana Putra. The authorized share capital of 1909 Drink Sdn Bhd is RM300,000 of ordinary shares at RM1 each. Mr. Mubarak and his son, Mr. Umar are the directors of the company. Each of them invested RM100,000 in the form of cash to start the business. Using an old family recipe, Mr. Mubarak started venturing into the business of producing soya bean drink "SOY JOY" primarily for Shah Alam markets. Providing with Halal certification, and stringent hygiene and quality control, coupled with advanced packaging technology and designs, its charm and appeal are wide ranging and testily suited for all – the muslim and non-muslim, There are five processes involved in producing "SOY JOY": 2. Soaking the soya bean. (Soya beans are clean and soak in the water for 10 -15 minutes) 1. Heating the soya bean. (Soya bean are heated in the microwave) 3. Boiling the soy milk. (Heat the soy milk to boiling point and cooled down to room 4. Grinding the soya bean. (Soya bean are heated in the microwave) temperature) 5. Packing the soy milk. (The soy milk is then poured into bottles, labelled and packed into boxes) In order to prepare a realistic budget, Mr. Liew Yuan Bing, who has an accounting background from Mahsa University gathered the following information: Cost of each material used in the Soy Best: No. Material used Cost (RM) Sugar Soya Beans 2.50/kg 4.50/kg 3 Water 0.20/liter Bottle 0.20/bottle The following are required to produce I litre of "SOY JOY". 125 grams of soy beans 1.5 litre of water 200 grams of sugar Direct labour usage is based on each quarter planned production. Since SOY JOY is a new established company, Mr. Mubarak only employed 10 direct labour workers. Each bottle of SOY JOY required 0.05 hour of direct labor hours. The rate paid to the workers is RM8/hour. Mr. Liew Yuan Bing estimated the sales of SOY JOY for the year 2021 is 100,000 bottles. The expected sales for each quarter are as follows: Quarter Bottles 2021: QI 15.000 Q2 20,000 Q3 30,000 Q4 35,000 2022: QI Q2 45,000 50,000 The company collects 85% of its billings during the same quarter in which sale is made and another 15% in the following quarter. The closing inventory for the first quarter is 1,000 bottles. The ending inventory for the following quarters need to be 10%, 12% and 16% from the next quarter's expected sales. It is also expected that ending inventory for 2022 is maintained at 12% per quarter. One bottle of SOY JOY is sells for RM2.50 (500ml). It is the policy of the company to purchase sugar and soy bean on quarterly basis to ensure there is no obsolesces of stocks. However, to ensure the business operation run smoothly, the closing stock of the sugar and soy beans are maintained at 60% of the next production requirements. All the material used (sugar and soy beans) are purchased from Oppa Mart Sdn Bhd. The payments were for 70% on cash basis and the remaining 30% will be paid on the following quarter. Meanwhile the company will buy bottle based on their production unit. Other costs are paid in the month incurred. The following are the budgeted costs for the year 2021. RM Factory electricity (Machinery) 600 per month Indirect Labour 1,600 per month EPF 697 per month Rental 700 per month Petrol 800 per month Utility expenses 1,000 per month Maintenance for delivery van 150 per month Insurance for delivery van 1,400 Repair of the grinding machine 500 Halal Certificate 400 Stationery expenses 200 Administrative overheads 7,000 Selling overheads 4,300 Overhead cost being absorbed to the cost unit based on the total machine hours of 15,000 machine hours. Assuming that one bottle of SOY JOY will need 0.10 machine hour. 75% of utilities, 70% of EPF expenses and 80% of rental are factory expenses. The Expansion Plan. In order to expand the business in future, the company is considering an investment in a new machine in order to cater the expected increase in sales by 35% for year 2022. The new machine would cost RM150,000 and would not be expected to have any resale value at the end of its life. As the machine is imported from Korea, the company is expected to incurred the transportation cost of RM5,800, RM5,500 for the insurance against damage during delivery and the installation charges of RM20,000. Although the machine may have a longer useful economic life, 1909 Drink Sdn Bhd uses a five year planning period for all investment projects. 1909 Drink Sdn Bhd will depreciate the machinery using straight line basis over its planning period. A market research costing RM7,500 was incurred by the company to identify potential sales. The result of the research suggests two possible stratergies that can be implemented by the company. Strategy 1 Strategy 2 RM 7 Selling price per unit Increase in sales volume for each year RM 8 14,350 units 16,000 units The variable cost per unit RM 3 RM2.50 The company pays tax at annual rate of 25%. The cost of capital is 10% and desired payback period is 3 years. 4. Tasks: Strategic Management Accounting Prepare the following budget on quarterly basis for the year ended 31 December 2021. (e) Prepare the sales budget (in Unit and RM) (f) Identify the Prime Cost budget (in Unit and RM) (g) Prepare the production cost budget (in Unit and RM) (h) Indicate the budgeted production cost per unit for SOY JOY
Expert Answer:
Answer rating: 100% (QA)
a Sales Budget in Unit and RM Quarter Units Sold bottles Sales RM Q1 2021 15000 375... View the full answer
Related Book For
Accounting
ISBN: 978-1118608227
9th edition
Authors: Lew Edwards, John Medlin, Keryn Chalmers, Andreas Hellmann, Claire Beattie, Jodie Maxfield, John Hoggett
Posted Date:
Students also viewed these accounting questions
-
The Sibelius Company was incorporated on 1 March X1. It carries a commercial activity. The following transactions were undertaken during the first month of operation of Sibelius Co. 1 March 1...
-
Using an old family recipe, Rachel Archer started a company that produces root beer. Archer opened the doors of Rachels Real Root Beer on January 1. The company struggled for the first few months,...
-
A limited has an authorized share capital of 200,000 shares of Kshs. 1 each out of which only 150,000 shares have been issued. Although the firm requested the shareholders to pay 80 cents per share,...
-
When will the gravitational force between you and the Sun be greater-today at noon, or tomorrow at midnight? Defend your answer.
-
Wascana Photography Services sells and services a variety of high-end photography equipment to professional photographers. An inventory count is conducted each year end to verify the information...
-
Complete each of the following equations: a. Butanal + excess methanol, H+ b. CH3CH(OCH3)2 + H2O, H+ c. d. + H2O, H+- O OCH + excess CH,CH,OH, H
-
There is some evidence that "young blood" might improve the health, both physically and cognitively, of elderly people (or mice). Exercise 2.69 on page 75 introduces one study in which old mice were...
-
The business problem facing the director of broadcasting operations for a television station was the issue of standby hours (i. e., hours in which unionized graphic artists at the station are paid...
-
The position of a particle moving along the x-axis is given by x(t) = = 4.2 2.5t m. (Assume t is in seconds.) (a) At what time (in s) does the particle cross the origin? 1.68 S (b) What is the...
-
Bamboo Consulting is a consulting firm owned and operated by Lisa Gooch. The following end-of-period spreadsheet was prepared for the year ended July 31, 2016: Based on the preceding spreadsheet,...
-
Electrix, Inc. is an electric car manufacturer that is in the third round of production for new, state-of-the-art electric sport utility vehicle (SUV). The accounting department is fairly diverse,...
-
An individual investor is subject to a 30 percent tax on dividends and 20 percent tax on capital gains, how much does the investor receive for $2/share in capital gains? Question 12 options: $1.40...
-
Mark borrowed $12,372 to help pay for expenses. If the loan carries an annual interest rate of 3.8% and he wants to be debt free in 2 years by making monthly payments, how much will each payment be?...
-
i. List the factors that change demand and shift the demand curve. Tell what happens to demand and the demand curve when there is an increase in the factor. ii. a. What is the difference between a...
-
Please could you help me on this : Options A. are linear derivatives B. have the same properties as futures and forward contracts C. are useful only in the study of market finance D. none of...
-
Spiritual Intercessors Ministry ( SIM ) Ltd sells A 4 sheets which are received from the wholesaler at different prices. The company issues the A 4 sheets directly from stores to customers. The...
-
The author persuades you to think the way he/ she does. Why? Or, why not? Use what you learned in the reading to explain the effectiveness (or the lack of effectiveness) of their argument. Article...
-
Consider the sections of two circuits illustrated above. Select True or False for all statements.After connecting a and b to a battery, the voltage across R1 always equals the voltage across R2.Rcd...
-
Discuss the actions taken by regulators in Australia, the United States and China to address auditor independence concerns.
-
Scone Ltd was registered on 1 February 2016. The following events occurred in that year: Feb. 1 Mar. 15 Mar. 18 25000 ordinary shares were allotted to the original members. The shares were paid for...
-
The following transactions and events relate to the petty cash fund (imprest amount $200) of Honshu Ltd (all amounts include GST): 1. Paid $27.50 delivery charges on inventory purchased. 2. Paid $44...
-
The control volume shown in Figure \(P 2.15\) has steady, incompressible flow, and all properties are uniform at the inlet and outlet. For \(u_{1}=1.256 \mathrm{MJ} / \mathrm{kg}\) and...
-
(a) List the forces exerted on the spring-cart system of Figure 15.1 right after it is released, and draw a freebody diagram for each object in the system. (b) Which of these forces do work on the...
-
(a) In Figure 15.2e, the cart's displacement from the equilibrium position is maximum. Is the \(x\) component of the cart's acceleration at that instant positive, negative, or zero? (b) At which...
Study smarter with the SolutionInn App