Exam (elaborations)
MAC3701 Assignment 2 of 2021
- Institution
- University Of South Africa (Unisa)
MAC3701 Assignment 2 of 2021
[Show more]
Connected book
Book Title:
Author(s):
- Edition:
- ISBN:
- Edition:
Content preview
MAC3701 ASSIGNMENT 2 OF 2021(a) Calculation of budgeted break - even units per backpack type for the 2021
financial year
Calculation of Fixed Costs
R
Fixed manufacturing overheads 8 000 000
Administrative building rental 2 400 000
Other fixed administration costs 1 600 000
Total fixed costs 12 000 000
Calculation of weighted contribution
LB TB
R R
Selling price 3 500 3 000
Less Variable costs (2 875) (2 335)
120 90
Variable manufacturing overheads [( ∗ 150) ; ( ∗ 150)] 300 225
60 60 25 25
Variable selling costs
380 320
Raw Leather [( ∗ 3 000) ; ( ∗ 3 000)] 1 140 960
1 000 1 000
282 225
Direct labour [( ∗ 300) ; ( ∗ 300)] 1 410 1 125
60 60
Contribution per unit 625 665
Sales mix = 20 000: 16 000 = 𝟓: 𝟒
Contribution per batch = [(625 ∗ 5) + (665 ∗ 4)
= 𝑹𝟓 𝟕𝟖𝟓 𝒑𝒆𝒓 𝒃𝒂𝒄𝒌𝒑𝒂𝒄𝒌
Break – even batches = 𝑻𝒐𝒕𝒂𝒍 𝑭𝒊𝒙𝒆𝒅 𝑪𝒐𝒔𝒕𝒔
𝑾𝒆𝒊𝒈𝒉𝒕𝒆𝒅 𝒄𝒐𝒏𝒕𝒓𝒊𝒃𝒖𝒕𝒊𝒐𝒏 𝒑𝒆𝒓 𝒃𝒂𝒕𝒄𝒉
12 000 000
=
5 785
= 𝟐 𝟎𝟕𝟒. 𝟑𝟑 𝒃𝒂𝒕𝒄𝒉𝒆𝒔
For academic need contact: 065 160 9781/info@unitutorials.co.za
, Break – even units
LB = (2 074.33 ∗ 5)
= 𝟏𝟎 𝟑𝟕𝟐 𝒖𝒏𝒊𝒕𝒔
TB = (2 074.33 ∗ 4)
= 𝟖 𝟐𝟗𝟖 𝒖𝒏𝒊𝒕𝒔
(b) Actual Income Statement for the 2021 financial year for the Traveller`s
backpack
R
Sales (𝟏𝟑 𝟎𝟎𝟎 ∗ 𝟑 𝟎𝟎𝟎 ∗ 𝟎. 𝟗𝟖) 38 220 000
Less Cost of Sales (34 870 500)
Opening Inventory -
Production cost 37 149 000
90
Variable manufacturing overheads ( ∗ 14 000 ∗ 140) 2 940 000
60
90
Fixed manufacturing overheads (125 ∗ 14 000 ∗ )
60 2 625 000
320
Raw leather ( ∗ 3 300 ∗ 14 000) 14 784 000
1 000
240
Direct labour ( ∗ 14 000 ∗ 300)
60 16 800 000
(14 000 − 13 000)
Closing inventory [ ∗ 37 149 000] (2 653 500)
14 000
Under – absorption (3 000 000 − 2 625 000) 375 000
Gross Profit 3 349 500
Less Expenses (1 052 000)
Variable selling costs (20 ∗ 13 000) 260 000
Other fixed administration costs 792 000
Net Profit 2 297 500
Calculations
𝑻𝒐𝒕𝒂𝒍 𝒃𝒖𝒅𝒈𝒆𝒕𝒆𝒅 𝒇𝒊𝒙𝒆𝒅 𝒎𝒂𝒏𝒖𝒇𝒂𝒄𝒕𝒖𝒓𝒊𝒏𝒈 𝒐𝒗𝒆𝒓𝒉𝒆𝒂𝒅𝒔
C1. Fixed manufacturing overheads OAR=
𝑻𝒐𝒕𝒂𝒍 𝒃𝒖𝒅𝒈𝒆𝒕𝒆𝒅 𝒍𝒆𝒂𝒕𝒉𝒆𝒓 𝒄𝒖𝒕𝒕𝒊𝒏𝒈 𝒎𝒂𝒄𝒉𝒊𝒏𝒆 𝒉𝒐𝒖𝒓𝒔
8 000 000
=
64 000
= 𝟏𝟐𝟓 𝒑𝒆𝒓 𝒎𝒂𝒄𝒉𝒊𝒏𝒆 𝒉𝒐𝒖𝒓
For academic need contact: 065 160 9781/info@unitutorials.co.za
The benefits of buying summaries with Stuvia:
Guaranteed quality through customer reviews
Stuvia customers have reviewed more than 700,000 summaries. This how you know that you are buying the best documents.
Quick and easy check-out
You can quickly pay through EFT, credit card or Stuvia-credit for the summaries. There is no membership needed.
Focus on what matters
Your fellow students write the study notes themselves, which is why the documents are always reliable and up-to-date. This ensures you quickly get to the core!
Frequently asked questions
What do I get when I buy this document?
You get a PDF, available immediately after your purchase. The purchased document is accessible anytime, anywhere and indefinitely through your profile.
Satisfaction guarantee: how does it work?
Our satisfaction guarantee ensures that you always find a study document that suits you well. You fill out a form, and our customer service team takes care of the rest.
Who am I buying this summary from?
Stuvia is a marketplace, so you are not buying this document from us, but from seller UNISOLUTIONS. Stuvia facilitates payment to the seller.
Will I be stuck with a subscription?
No, you only buy this summary for R200,00. You're not tied to anything after your purchase.
Can Stuvia be trusted?
4.6 stars on Google & Trustpilot (+1000 reviews)
66579 documents were sold in the last 30 days
Founded in 2010, the go-to place to buy summaries for 14 years now