Exam (elaborations)
Detailed solutions, guaranteed distinction
- Course
- MAC3701 (MAC3701)
- Institution
- University Of South Africa (Unisa)
MAC3701 Assessment 2 - Semester 1 of 2024
[Show more]
Content preview
MAC3701 ASSESSMENT 2 – SEMESTER 1 OF2024
QUESTION 1
(a) Calculation of budgeted break even sales units per product type for the 2023
financial year
Calculation of Total Fixed Costs
R
Fixed manufacturing overheads 20 100 000
Selling & distribution costs [3 000 000 + (24 000 + 16 000) * 50] 1 000 000
Administrative Costs 15 000 000
36 100 000
Calculation of Contribution per unit
E - MTB E-CB
R R
Sales 28 000 26 000
Less Variable Costs (23 842.85) (22 580.25)
Aluminium [(1. 000 * 42 000); (1. 000 * 42 000)] 75.60 63
Electric Motor 3 800 3 800
Lithium – ion Battery 6 000 6 000
Various components [(1.1 * 12 500); (1 * 12 500)] 13 750 12 500
Direct labour ( * 105) 157.50 157.50
Variable manufacturing overheads ( * 13) 9.75 9.75
Selling and distribution 50 50
Contribution per unit 4 157.15 3 419.75
Sales mix = 24 000: 16 000 = 3:2
Weighted Contribution = [( * 4 157.15) + ( * 3 419.75)]
= R3 862.19
Break - even point = (Total Fixed Costs / Weighted Contribution per unit)
= (36 100 862.19)
= 9 348 units
, Break down of break even
E – MTB = (9 348 * ) = 5 609 units
E – CB = (9 348 * ) = 3 740 units
(b) Actual Statement of Profit or Loss for the 2023 financial year
E - MTB E - CB Total
R R R
Sales [(22 080 * 28 000); (14 720 * 26 000)] 618 240 000 382 720 000 1 000 960 000
Less Cost of Sales (553 884 528) (350 670 880) (904 095 408)
Production cost 571 945 980 362 105 800 934 051 780
Aluminium [(22 800 * 75.60); (15 200 * 63)] 1 723 680 957 600 2 681 280
Electrict motor [(22 800 * 3 800); (15 200 * 3 800)] 86 640 000 57 760 000 144 400 000
Lithium – ion battery [(22 800 * 6 000 * 1.1); (15 200 150 480 000 100 320 000 250 800 000
* 6 000 * 1.1)]
Various components [(22 800 * 13 750); (15 200 * 12 313 500 000 190 000 000 503 500 000
500)
Direct labour [(22 800 * 2 * 90); (15 200 * 2 * 90)] 4 104 000 2 736 000 6 840 000
Variable manufacturing overheads [(22 800 * 9.75); 222 300 148 200 370 500
(15 200 * 9.75)
Fixed manufacturing overheads [(22 800 * 2 * 335); 15 276 000 10 184 000 25 460 000
(15 200 * 2 * 335)]
Closing Inventory (18 061 452) (11 434 920) (29 496 372)
Over absorption (25 460 000 – 25 000 000) (460 000)
Gross Profit 64 355 472 32 049 120 96 864 592
Less Expenses (1 104 000) (736 000) (17 640 000)
Variable selling & distribution costs [(50 * 22 080); (50 *
14 720) 1 104 000 736 000 1 840 000
Fixed selling & distribution costs 500 000
Administrative costs (15 000 000 * 1.02) 15 300 000
Net Profit 63 251 472 31 313 120 79 224 592
Calculations
Production Budget
E-MTB E-CB
R R
Production [(24 000 * 95%); (16 000 * 95%)] 22 800 15 200
Sales [(24 000 * 92%); (16 000 * 92%)] (22 080) (14 720)
Closing Inventory 720 480
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 R150,00. You're not tied to anything after your purchase.
Can Stuvia be trusted?
4.6 stars on Google & Trustpilot (+1000 reviews)
56326 documents were sold in the last 30 days
Founded in 2010, the go-to place to buy summaries for 14 years now