Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout Northern England. It is in the process of creating a master budget for 2017 and reports a balance sheet at December 31, 2016 as follows: The company’s chief financial officer (CFO), in consultation with various managers across the organization has developed the following set of assumptions to help create the 2017 budget: The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units, and 25,000 units for quarters 1-4, respectively. The budgeted selling price for the year is $32 per unit. The budgeted unit sales for the first quarter of 2018 is 13,000 units. 75% of all credit sales are collected in the quarter of the sale and 25% are collected in the subsequent quarter. Each quarter’s ending finished goods inventory should equal 15% of the next quarter’s unit sales. Each unit of finished goods requires 3.5 pounds of raw material that costs $3.00 per pound. Each quarter’s ending raw materials inventory should equal 10% of the next quarter’s production needs. The estimated ending raw materials inventory on December 31, 2017 is $5,000. 70% of each quarter’s purchases are paid for in the quarter of purchase. The remaining 30% of each quarter’s purchases are paid in the following quarter. Workers are paid £18 an hour and each unit of finished goods requires 0.25 direct labor- hours to complete. The budgeted variable manufacturing overhead per direct labor-hour is $3.00. The quarterly fixed manufacturing overhead is $150,000 including $20,000 of depreciation on equipment. The number of direct labor-hours is used as the allocation base for the budgeted plantwide overhead rate. All overhead costs (excluding depreciation) are paid in the quarter incurred. The budgeted variable selling and administrative expense is $1.25 per unit sold. The fixed selling and administrative expenses per quarter are $117,000 including depreciation expense ($8,000). All selling and administrative expenses (excluding depreciation) are paid in the quarter incurred. The company plans to maintain a minimum cash balance at the end of each quarter of $30,000. Assume that any borrowings take place on the first day of the quarter and repay principal and interest on any borrowings on the last day of the fourth quarter. The bank imposes a simple interest rate of 3% per quarter. Dividends of $15,000 will be declared and paid in each quarter. The company’s CFO has asked you to prepare the 2017 budgeted Income Statement and Balance Sheet as of December 31, 2017 (the intermediate steps for which include preparing a full master budget). However, when you reached the end of 2017 the actual sales figures turned out to be different: Quarter I – 10,000 units Quarter II – 35,000 units Quarter III – 12,000 units Quarter IV – 30,000 units And the actual Income Statement showed the following values: Compare the budgeted Income Statement with the actual one. Prepare the Flexible Budget for 2017 and find out why you have such Income variance. Recommend a way to improve the financial situation. Explain the advantages and disadvantages of budgetary control (i.e. cash budget, fixed budget, and flexible budget).QUESTION 1:
QUESTION 2:
QUESTION 3:
Finished Goods Production Budget | |||||
Particluars | Q1 | Q2 | Q3 | Q4 | |
Budgeted Sales | 12,000 | 37,000 | 15,000 | 25,000 | |
Add: | Closing
Stock Level (15% of next Quarter Sales) |
5,550 | 2,250 | 3,750 | 1,950 |
Less : | Opening Stock | 1,500 | 5,550 | 2,250 | 3,750 |
Units to be produced | 16,050 | 33,700 | 16,500 | 23,200 |
Raw Material Procurement Budget | |||||
Particluars | Q1 | Q2 | Q3 | Q4 | |
Units to be produced | 16,050 | 33,700 | 16,500 | 23,200 | |
Material
Requirement ( 3.5 Yards per Unit) |
56,175 | 117,950 | 57,750 | 81,200 | |
Add: |
Closing Stock Level (10% of next quarter production needs) |
11,795 | 5,775 | 8,120 | 5,000 |
Less : | Opening Stock | 4,500 | 11,795 | 5,775 | 8,120 |
Material to be Purchased | 63,470 | 111,930 | 60,095 | 78,080 |
Labour Hours and Variable Manufacturing OH Budget | ||||
Particluars | Q1 | Q2 | Q3 | Q4 |
Units to be produced | 16,050 | 33,700 | 16,500 | 23,200 |
Labour
Hours Required ( 0.25 hours per unit) |
4,013 | 8,425 | 4,125 | 5,800 |
Labour Cost @$18 per hour | $ 72,225 | $ 151,650 | $ 74,250 | $ 104,400 |
Variable Manufacturing OH ( @ $3 per hour) |
$ 12,038 | $ 25,275 | $ 12,375 | $ 17,400 |
Particulars | Q1 | Q2 | Q3 | Q4 |
Sales ( Units) | 12,000 | 37,000 | 15,000 | 25,000 |
Budgeted Selling Price | $ 32 | $ 32 | $ 32 | $ 32 |
Budgeted Sales | $ 384,000 | $ 1,184,000 | $ 480,000 | $ 800,000 |
Cash Collection | ||||
Current Quarter | $ 288,000 | $ 96,000 | $ 296,000 | $ 120,000 |
Previous Quarter | $ 260,000 | $ 96,000 | $ 296,000 | $ 120,000 |
Cash Collection | $ 548,000 | $ 192,000 | $ 592,000 | $ 240,000 |
Material to be Purchased ( In Yards) | 63,470 | 111,930 | 60,095 | 78,080 |
Cost per Yard | $ 3 | $ 3 | $ 3 | $ 3 |
Purchases | $ 190,410 | $ 335,790 | $ 180,285 | $ 234,240 |
Paid in current quarter (70%) | $ 133,287 | $ 235,053 | $ 126,200 | $ 163,968 |
Paid in next Quarter (30%) | $ 158,000 | $ 57,123 | $ 100,737 | $ 54,086 |
$ 291,287 | $ 292,176 | $ 226,937 | $ 218,054 |
Cash Budget | |||||
Particulars | Q1 | Q2 | Q3 | Q4 | |
Opening Cash | $ 46,200 | $ 30,000 | $ 30,000 | $ 30,000 | |
Add : | Cash Collection ( Debtors) | $ 548,000 | $ 192,000 | $ 592,000 | $ 240,000 |
Borrowings | $ 80,350 | $ 579,761 | $ 14,115 | $ 405,330 | |
Total Cash Reciepts | $ 674,550 | $ 801,761 | $ 636,115 | $ 675,330 | |
Less : | Paid for Material Procurement | $ 291,287 | $ 292,176 | $ 226,937 | $ 218,054 |
Labour Cost | $ 72,225 | $ 151,650 | $ 74,250 | $ 104,400 | |
Variable Manufacturing OH | $ 12,038 | $ 25,275 | $ 12,375 | $ 17,400 | |
Variable Selling and Administrative Expenses | $ 15,000 | $ 46,250 | $ 18,750 | $ 31,250 | |
Fixed Manufacturing OH | $ 130,000 | $ 130,000 | $ 130,000 | $ 130,000 | |
Fixed Selling OH | $ 25,000 | $ 25,000 | $ 25,000 | $ 25,000 | |
Fixed Insurance Expenses | $ 12,000 | $ 12,000 | $ 12,000 | $ 12,000 | |
Property Tax | $ 8,000 | $ 8,000 | $ 8,000 | $ 8,000 | |
Executive Salaries | $ 64,000 | $ 64,000 | $ 64,000 | $ 64,000 | |
Dividends Paid | $ 15,000 | $ 15,000 | $ 15,000 | $ 15,000 | |
Interest Expense | $ - | $ 2,410 | $ 19,803 | $ 20,227 | |
Principal Repayment | |||||
$ 644,550 | $ 771,761 | $ 606,115 | $ 645,330 | ||
Closing Balance | $ 30,000 | $ 30,000 | $ 30,000 | $ 30,000 | |
Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2017 and reports a balance sheet at December 31, 2016 as follows: Endless Mountain Company Balance Sheet December 31, 2016 Assets Current assets: Cash $ 46,200 Accounts receivable (net) 260,000 Raw materials inventory (4,500 yards) 11,250 Finished goods inventory (1,500...
Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2017 and reports a balance sheet at December 31, 2016 as follows: Endless Mountain Company Balance Sheet December 31, 2016 Assets Current assets: Cash $ 46,200 Accounts receivable (net) 260,000 Raw materials inventory (4,500 yards) 11,250 Finished goods inventory (1,500...
Required information [The following information applies to the questions displayed below.] Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2017 and reports a balance sheet at December 31, 2016 as follows: Endless Mountain Company Balance Sheet December 31, 2016 Assets Current assets: Cash $ 46,200 Accounts receivable (net)...
Required information (The following information applies to the questions displayed below.] Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2017 and reports a balance sheet at December 31, 2016 as follows: $ 46,200 260,000 11,250 32,250 $349,700 Endless Mountain Company Balance Sheet December 31, 2016 Assets Current assets:...
Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2022 and reports a balance sheet at December 31, 2021 as follows: Endless Mountain Company Balance Sheet December 31, 2021 Assets Current assets: Cash $ 46,200 Accounts receivable (net) 260,000 Raw materials inventory (4,500 yards) 11,250 Finished goods inventory (1,500...
Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2022 and reports a balance sheet at December 31, 2021 as follows:Endless Mountain CompanyBalance SheetDecember 31, 2021AssetsCurrent assets:Cash$46,200Accounts receivable (net)260,000Raw materials inventory (4,500 yards)11,250Finished goods inventory (1,500 units)32,250Total current assets$349,700Plant and equipment:Buildings and equipment900,000Accumulated depreciation(292,000)Plant and equipment, net608,000Total assets$957,700Liabilities and...
Please solve for required in image 1-2. Required information [The following information applies to the questions displayed below.) Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2017 and reports a balance sheet at December 31, 2016 as follows: $ 46,200 260,000 11,250 32,250 $349,700 Endless Mountain Company Balance...
Please solve for required in images. Wrong answers shown with RED X MARK. Please only answer if you know you are right this is the second time I have asked this question. Required information [The following information applies to the questions displayed below.) Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a...
Please help to correct the red x marks for each required step. I am missing just a little bit of what to do. Solve for required 3, and 6-10 as images display. Required information [The following information applies to the questions displayed below.) Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a...
Use all available data (Assumptions Row 4-Row 52, Balance Sheet for 2016, results from other Soultions) Answer format also included. 1a. Create a DIRECT MATERIALS BUDGET for the year ended December 31, 2017. 1b. Create a SCHEDULE OF EXPECTED CASH DISBURSEMENTS FOR PURCHASES OF MATERIALS for the year ended December 31, 2017. 2. Create a DIRECT LABOR BUDGET for year ended December 31, 2017. 3. Create a MANUFACTURING OVERHEAD BUDGET for the year ended December 31, 2017. Budgeted Unitsales 01...