Business 1B - Managerial Accounting - Master Budget Comprehensive Project | ||||||||||||
Radical Boards, Inc. manufactures and sells a single model | The unit cost for ending FG inventory at 12/31/11 was $374.80. | |||||||||||
of snowboard, the Vortex. In the summer of 2011, | Ignore Work In Process | |||||||||||
Iggy Sawdust, CPA, provided data for the 2012 budget: | ||||||||||||
Direct Material Requirements (per snowboard) | The December 2012 Budget Includes the following selected balances: | |||||||||||
Wood | 5 board feet (b.f.) | Cash | $ 10,000.00 | |||||||||
Fiberglass | 6 yards | Property, Plant, and Equipment | $ 850,000.00 | |||||||||
Direct Labor Requirements | 5 hours | Current Liabilities | $ 17,000.00 | |||||||||
Long Term Liabilities | $ 178,000.00 | |||||||||||
Expected sales during 2012 - 1000 units at $450 per unit | Capital Stock | $ 600,000.00 | ||||||||||
Expected inventory balances: | ||||||||||||
1/1/12 | 12/31/12 | |||||||||||
Finished Goods | 100 | 200 | Retained Earnings at balance at 12/31/11 | $ 184,980.00 | ||||||||
Wood Raw Material | 2000 b.f. | 1500 b.f. | ||||||||||
Fiberglass Raw Material | 1000 yards | 2000 yards | ||||||||||
Required: Prepare the following reports for the year 2012 | ||||||||||||
Other data: | Unit Prices | 1 | Sales Budget in dollars | |||||||||
Wood | $30.00 per b.f. | 2 | Production Budget in units | |||||||||
Fiberglass | $5.00 per yard | 3 | Direct Materials Budget | |||||||||
Direct labor | $25.00 per hour | 4 | Direct Labor Budget | |||||||||
5 | Manufacturing Overhead Budget | |||||||||||
Variable Overhead | $7.00 per dlh | 6 | Predetermined Overhead Rate | |||||||||
Fixed Overhead | $66,000 | 7 | Estimated Overhead to be Applied to One Snowboard | |||||||||
Overhead Driver | DL Hours | 8 | Calculate the cost to manufacture a snowboard | |||||||||
9 | Budgeted Ending Inventory for Materials and Finished Goods | |||||||||||
Variable marketing costs | $250 per sales visits | 10 | Cost of Goods Sold Budget | |||||||||
Expected sales visits in 2012 | 30 | 11 | Budgeted Income Statement | |||||||||
Fixed non-overhead costs | $30,000 | 12 | Budgeted Balance Sheet | |||||||||
1) I advise doing all of the calculations by hand before you input numbers in the work sheets. | ||||||||||||
2) Fill in the hatched boxes ONLY. Some inputs are just numbers. Some require calculations. The rest of the cells calculate automatically. | ||||||||||||
3) Clarification: The balance sheet numbers above are as of the end of year, i.e. all you have to do is determine year-end retained earnings. |
Part 8 - Cost to Manufacture One Snowboard | Part 10 - Cost of Goods Sold Budget | ||||||||||||
Direct Material Inputs | Beginning Finished Goods Inventory | ||||||||||||
Wood | Add: | Direct Materials Used | |||||||||||
Fiberglass | Direct Labor Added | ||||||||||||
Direct Labor Inputs | Overhead Applied | ||||||||||||
Overhead Inputs | Total Manufacturing Costs | $ - | |||||||||||
Total Cost of One Snowboard | $ - | Cost of Goods Available for Sale | $ - | ||||||||||
Less: | Ending Finished Goods Inventory | $ - | |||||||||||
Part 9 - Budgeted Ending Inventory for Materials and Finished Goods | = Cost of Goods Sold | $ - | |||||||||||
Cost Per | |||||||||||||
Units | Unit | Total | |||||||||||
Raw Materials | |||||||||||||
Wood | |||||||||||||
Fiberglass | |||||||||||||
Finished Goods | $ - | ||||||||||||
Total | $ - | ||||||||||||
8.
Cost to Manufacture One Snowboard | |||
Input | Cost per input | Total | |
Direct material inputs | |||
Wood | 5 | $30 | $150 |
Fiberglass | 6 | 5 | 30 |
Direct labor inputs | 5 | 25 | 125 |
Overhead inputs | 5 | 19 | 95 |
Total cost of one snowboard | $400 |
Units produced = 1,000+200-100 = 1,100
Direct labor hours used = 1,100*5 = 5,500 hours
Total overhead cost = ($66,000+5,500*$7) / 5,500 = $19
9.
Budgeted Ending Inventory For Materials and Finished Goods | |||
Unit | Cost per unit | Total | |
Raw materials | |||
Wood | 1500 | $30 | $45,000 |
Fiberglass | 2000 | 5 | 10,000 |
Finished goods | 200 | 400 | 80,000 |
Total | $135,000 |
10.
Cost of goods sold budget cannot be calculated as data regarding unit cost of beginning raw material inventory not provided.
Business 1B - Managerial Accounting - Master Budget Comprehensive Project Radical Boards, Inc. manufactures and sells...
Business 1B - Managerial Accounting - Master Budget Comprehensive Project Radical Boards, Inc. manufactures and sells a single model The unit cost for ending FG inventory at 12/31/11 was $374.80. of snowboard, the Vortex. In the summer of 2011, Ignore Work In Process Iggy Sawdust, CPA, provided data for the 2012 budget: Direct Material Requirements (per snowboard) The December 2012 Budget Includes the following selected balances: Wood 5 board feet (b.f.) Cash $ 10,000.00 Fiberglass 6 yards Property, Plant, and Equipment...
Business 1B - Managerial Accounting - Master Budget Comprehensive Project Radical Boards, Inc. manufactures and sells a single model The unit cost for ending FG inventory at 12/31/11 was $374.80. of snowboard, the Vortex. In the summer of 2011, Ignore Work In Process Iggy Sawdust, CPA, provided data for the 2012 budget: Direct Material Requirements (per snowboard) The December 2012 Budget Includes the following selected balances: Wood 5 board feet (b.f.) Cash $ 10,000.00 Fiberglass 6 yards Property, Plant, and Equipment...
Business 1B - Managerial Accounting - Master Budget Comprehensive Project Radical Boards, Inc. manufactures and sells a single model The unit cost for ending FG inventory at 12/31/11 was $374.80. of snowboard, the Vortex. In the summer of 2011, Ignore Work In Process Iggy Sawdust, CPA, provided data for the 2012 budget: Direct Material Requirements (per snowboard) The December 2012 Budget Includes the following selected balances: Wood 5 board feet (b.f.) Cash $ 10,000.00 Fiberglass 6 yards Property, Plant, and Equipment...
,Inc., manufactures and sells snowboards. Skis manufactures a single model, the Pipex. In late 2017 Ski management accountant gathered the following data to prepare budgets for January 2018 The inventoriable unit cost for ending finished goods inventory on December 31, 2017, is $230.00 Assume Skis uses a FIFO inventory method for both direct materials and finished goods. Ignore work in process in your calculations. Materials and Labor Requirements Direct materials Wood 17 board feet (b.f.) per snowboard Fiberglass 15 yards...
Skulas, Inc., manufactures and sells Skulas manufactures a single model, the Pipex. In late 2017, Skulas's management accountant gathered the following data to prepare budgets for January 2018: Data Table Materials and Labor Requirements Direct materials Wood 9 board feet (b.f.) per snowboard Fiberglass 7 yards per snowboard Direct manufacturing labor 8 hours per snowboard Skulas's CEO expects to sell 1 comma 300 snowboards during January 2018 at an estimated retail price of $ 650 per board.Further, the CEO expects...
Materials and Labor Requirements Direct materials Wood Fiberglass Direct manufacturing labor 13 board feet (b.f.) per snowboard 11 yards per snowboard 7 hours per snowboard Skubas's CEO expects to sell 3,400 snowboards during January 2018 at an estimated retail price of $1,000 per board. Further, the CEO expects 2018 beginning inventory of 700 snowboards and would like to end January 2018 with 800 snowboards in stock. Direct Materials Inventories Ending Inventory 1/31/2018 Wood Beginning Inventory 1/1/2018 2,060 b.f. 1,060 yards...
Q5 Q6 Q7 Q8 thx Sloane, Inc., manufactures and sells snowboards. Sloane manufactures a single model, the Pipex. In the summer of 2017, Sloane's management accountant gathered the following data to prepare budgets for 2018: Materials and Labour Requirements Direct materials Wood Fiberglass Direct manufacturing labour 9 board feet (b.f.) per snowboard 10 yards per snowboard 5 hours per snowboard Sloane's CEO expects to sell 2,900 snowboards during 2018 at an estimated retail price of $650 per board. Further, the...
Q8 Q9 Q10 Q11 thx Sloane, Inc., manufactures and sells snowboards. Sloane manufactures a single model, the Pipex. In the summer of 2017, Sloane's management accountant gathered the following data to prepare budgets for 2018: Materials and Labour Requirements Direct materials Wood Fiberglass Direct manufacturing labour 9 board feet (b.f.) per snowboard 10 yards per snowboard 5 hours per snowboard Sloane's CEO expects to sell 2,900 snowboards during 2018 at an estimated retail price of $650 per board. Further, the...
Morganton Company makes one product and it provided the following information to help prepare the master budget: a. The budgeted selling price per unit is $70. Budgeted unit sales for June. July. August, and September are 9.100. 22,000, 24,000, and 25,000 units, respectively. All sales are on credit. b. Forty percent of credit sales are collected in the month of the sale and 60% in the following month. c. The ending finished goods inventory equals 20% of the following month's unit sales. d. The...
Managerial Accounting Benliver, Inc. manufactures and distributes a number or products to retailers. One of these products, Super Jetdry, requires two pounds of material R2D8 in the manufacture of each unit. The company is now planning raw materials needs for the third quarter - July, August, and September. Peak sales of Super Jetdry occur in the third quarter of each year. To keep production and shipments moving smoothly, the company has the following inventory requirements: a. b. The finished goods...