| Cash Budget | ||||||
| Week 1 | Week 2 | Week 3 | Week 4 | Week 5 | Week 6 | |
| Opening | 1000 | 700 | -3510 | 9090 | 28090 | 47890 |
| Sales revenue | ||||||
| Week 0 | 24000 | 7200 | ||||
| Week 1 | 16800 | 7200 | ||||
| Week 2 | 21000 | 9000 | ||||
| Week 3 | 16800 | 7200 | ||||
| Week 4 | 12600 | 5400 | ||||
| Direct materials payment | -8000 | -12510 | -6000 | |||
| Direct Wages | -3200 | -4200 | -2800 | |||
| Variable overheads | -4800 | -3200 | ||||
| Fixed overheads | -8300 | -8300 | -6800 | -6800 | ||
| Ending balance | 700 | -3510 | 9090 | 28090 | 47890 | 53290 |
| Week 1 | Week 2 | Week 3 | Week 4 | |
| Sales | 400 | 500 | 400 | 300 |
| Budgeted production | 600 | 400 | 0 | 0 |
| Finished goods stock | ||||
| Beg inventory | 600 | 800 | 700 | 300 |
| Production | 600 | 400 | 0 | 0 |
| Sales | -400 | -500 | -400 | -300 |
| Ending inventory | 800 | 700 | 300 | 0 |
| Sales | 400 | 500 | 400 | 300 |
| Price per unit | 60 | 60 | 60 | 60 |
| Sales value | 24000 | 30000 | 24000 | 18000 |
| Direct Materials required | ||||
| Opening | 500 | 734 | 734 | 734 |
| Ending inventory to be maintained | 734 | 734 | 734 | 734 |
| Required for current month's production | 600 | 400 | 0 | 0 |
| Direct materials to be procured during the month | 834 | 400 | 0 | 0 |
| Direct material costs per unit | 15 | 15 | 15 | 15 |
| Total direct material costs | 12510 | 6000 | 0 | 0 |
| Units produced | 600 | 400 | 0 | 0 |
| Direct labor cost per unit | 7 | 7 | 7 | 7 |
| Total direct labor costs | 4200 | 2800 | 0 | 0 |
| Units produced | 600 | 400 | 0 | 0 |
| Variable overheads | 8 | 8 | 8 | 8 |
| Total variable overheads | 4800 | 3200 | 0 | 0 |
| Fixed overheads Cash | 8300 | 8300 | 6800 | 6800 |
| Fixed overhead depreciation | 700 | 700 | 700 | 700 |
QI. 400 400 Management of Jed Bhd have been informed by their union leader of the...
Zacotax Limited Absorption of fixed overhead You have been working as a Cost and Management Accountant in Zacotex Ltd. a maufacture company, manufactures and sells a range of products. Its budgeted production averheads for year 6 were 150,000 and budgeted direct labour hours were 50,000 hours. Actual results in Year 6 were as follows: Sales 630,000 Direct materials costs 130,000 Direct labour costs 160,000 Production overheads 140,000 (40,000 hours) Administration overheads 70,000 Selling and distribution Overhead 90,000 There was no...
Bagawan Berhad started producing Product A on 1 January 2018. The unit selling price and cost of Product A for the month of January 2018 as follows: (RM/unit) Selling price 5.90 Direct material 1.20 Direct labour 1.40 0.70 Variable production overheads Variable selling and administrative expenses 0.15 i) Fixed production overheads were budgeted at RM308,000 per month and were absorbed based on the number of units produced. Actual fixed production overheads of Product A were the same as the absorbed...
wing costs have been HEN AEN has a single production process, for which the following coste estimated for the period ending 31st December Year 7: GH¢ Material receipt and inspection costs 31,200 Power costs 39,000 Material handling costs 27,300 HEN makes three products - X, Y and Z. These products are made by group of employees, using power drills. The employees are paid GH¢8 The following budgeted information has been obtained for the period endir December Year 7: ade by...
QUESTION 1 (25 MARKS) Tayar Rambo Bhd manufactures a single product, a tyre, which the selling price is RM285 each. Budgeted fixed overhead was RM690,000 and budgeted production was 30,000 units. The company's actual production for the year was 30,000 units, of which 27,000 units were sold. The variable costs of production were as follows: Direct material Direct labor Variable manufacturing overhead RM 105 48 30 Variable selling and administrative costs were RM20 per unit sold; fixed selling and administrative...
You have been given the following information about the
production of Gamma Co:
Problem 12.40A a-h You have been given the following information about the production of Gamma Co., and are asked to provide the plant manager with information for a meeting with the vice-president of operations: Direct materials (5.00 kg at $3.00 per kilogram) Direct labour (0.50 hours at $4.00) Variable overhead (0.50 hours at $3.00 per hour) Fixed overhead (0.50 hours at $6 per hour) Standard Cost Card...
This is BBM206/05 Business Accounting
II subjectQuestion 3 Loci Sdn Bhd manufactures three products, X, Y and Z. Demand for products X and Y is relatively elastic whilst demand for product Z is relatively inelastic. Each product uses the same materials and the same type of direct labour but in different quantities. For many years, the company has been using full absorption costing and absorbing overheads on the basis of direct labour hours. Selling prices are then determined using cost plus...
Please pleeease help me. I have been struggling for 3 days to find the answer. I NEED ANSWER FOR Budgeted Manufacturing Cost per Unit account and Budgeted Income statement and balance sheet. Please show calculations if possible. Thank you Current assets as of December 31 (prior year): Cash $4,650.00, Accounts receivable, net $57,600.00, Inventory $15,600.00; Property, plant, and equipment, net $121,500.00; Accounts payable $42,800.00; Capital stock $124,500.00; Retained earnings $22,800.00 A: Actual Sales in December were$72,000. Selling price...
Variances questions, Introduction To Management Accounting 2
help me in all of them please if possible. thank you.
QUESTION -VARIANCES 2 The standard cost card for product Z shows the following details: Standard costs per unit of Z produced: 4 kgs of material A €3.10 per kg 3 litres of material B @ €1.70 per litre 2.5 hours of direct labour €12 per hour Variable production overhead @ €10 per direct labour hour Standard factory cost per unit 12.40 5.10...
Chapter 7 CASE You have just been hired as a management trainee by Cravat Sales Company, a nationwide distributor of a designer's silk ties. The company has an exclusive franchise on the distribution of the ties, and sales have grown so rapidly over the last few years that it has become necessary to add new members to the management team. You have been given responsibility for all planning and budgeting. Your first assignment is to prepare a master budget for...
Auni Bhd has a cash balance of RM 27,000 at the beginning of March. Month Cash Credit Purchases Salaries Fixed Sales Sales Overhead (RM) (RM) (RM) (RM) (RM) Jan 74,000 55,200 9,000 30,000 Feb 82,000 61,200 9,000 30,000 March 20,000 80,000 60,000 9,500 30,000 April 22,000 90,000 69,000 9,500 32,000 May 25,000 100,000 75,000 10,000 32,000 Additional information: Creditors are given one month credit for payment. Salaries are paid in the current month. Fixed costs are paid one month in...