Just need help with tying out summary cash budget to $107,750 for 3rd quarter (check figure)
Cost Accounting Master Budget Project
Walter Bond, president of Denmark Company, was just concluding a budget meeting with his senior staff. It was November of 20x0, and the group was discussing preparation of the firm’s master budget for 20x1. “I’ve decided to go ahead and purchase the industrial robot we’ve been talking about. We’ll make the acquisition on January 2 of next year, and I expect it will take most of the year to train the personnel and reorganize the production process to take full advantage of the new equipment.”
In response to a question about financing the acquisition, Bond replied as follows: “The robot will cost $1,000,000. We’ll finance it with a one-year $1,000,000 loan from Shark Bank and Trust Company. I’ve negotiated a repayment schedule of four equal installments on the last day of each quarter. The interest rate will be 10 percent, and interest payments will be quarterly as well.” With that the meeting broke up, and the budget process was on.
Denmark Company is a manufacturer of metal picture frames. The firm’s two product lines are designated as S (small frames: 5x7 inches) and L(large frames; 8x10 inches). The primary raw materials are flexible metal strips and 9-inch by 24 inch glass sheets. Each S frame requires 2-foot metal strip; an L frame requires a 3-foot strip. Consider the following data in preparing the master budget.
Sales in the fourth quarter of 20x0 are expected to be 50,000 S frames and 40,000 L frames. The sales manager predicts that over the next two years, sales in each product line will grow by 5,000 units each quarter over the previous quarter. For example, S frame sales in the first quarter of 20x1 are expected to be 55,000 units.
Denmark’s sales history indicates that 60 percent of all sales are on credit, with the remainder of the sales in cash. The company’s collection experience shows that 80 percent of the credit sales are collected during the quarter in which the sale is made, while the remaining 20 percent is collected in the following quarter. (For simplicity, assume the company is able to collect 100 percent of its accounts receivable.)
The S frame sells for $10, and the L frame sells for $15. These prices are expected to hold constant throughout 20x1.
Denmark’s production manager attempts to end each quarter with enough finished-goods inventory in each product line to cover 20 percent of the following quarter’s sales. Moreover, an attempt is made to end each quarter with 20 percent of the glass sheets needed for the following quarter’s production. Since metal strips are purchased locally, Denmark buys them on a just-in-time basis; inventory is negligible.
All of Denmark’s direct-material purchases are made on account, and 80 percent of each quarter’s purchases are paid in cash during the same quarter as the purchase. The other 20 percent is paid in the next quarter.
Indirect materials are purchased as needed and paid for in cash. Work-in-process inventory is negligible.
Project manufacturing costs in 20x1 are as follows:
S Frame L Frame
Direct material:
Metal strips:
S: 2 ft. @ $1 per foot…………………………… $2
L: 3 ft. @ $1 per foot……………………………… $3
Glass sheets:
S: ¼ sheet @ $8 per sheet…………………………. $2
L: ½ sheet @ $8 per sheet.………………………… $4
Direct labor:
0.1 hour @ $20..…………………………………… $2 $2
Manufacturing overhead:
0.1direct-labor hour @ $10………………………… $1 $1
Total manufacturing cost per unit…………………………. $7 $10
The predetermined overhead rate is $10 per direct-labor hour. The following manufacturing overhead costs are budgeted for 20x1.
1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Entire Year
Indirect material $ 10,200$ 11,200$ 12,200$ 13,200$ 46,800
Indirect labor 40,800 44,800 48,800 52,800 187,200
Other overhead 31,000 36,000 41,000 46,000 154,000
Depreciation 20,000 20,000 20,000 20,000 80,000
Total overhead $102,000$112,000$122,000$132,000$468,000
All of these costs will be paid in cash during the quarter incurred except for the depreciation charges.
Denmark’s quarterly selling and administrative expenses are $100,000, paid in cash.
Jackson anticipates that dividends of $50,000 will be declared and paid in cash each quarter.
Denmark’s projected balance sheet as of December 31, 20x0, follows:
Cash$ 95,000
Accounts receivable 132,000
Inventory:
Raw material 59,200
Finished goods 167,000
Plant and equipment (net of accumulated depreciation) 8,000,000
Total assets$8,453,200
Accounts payable$ 99,400
Common stock 5,000,000
Retained earnings 3,353,800
Total liabilities and stockholders’ equity $8,453,200
Page BreakRequired:
Prepare Denmark Company’s master budget for 20x1 by completing the following schedules and statements.
Sales budget:
20x0 20x1
4th1st 2nd 3rd4thEntire
QuarterQuarterQuarterQuarterQuarterYear
S frame Unit Sales
x S sales price
S frame sales revenue
L frame unit sales
x L sales price
L frame sales revenue
Total sales revenue
Cash sales*
Sales on account[Symbol]
*40% of total sales.
[Symbol]60% of total sales.
Cash receipts budget:
20x1
1st 2nd 3rd4thEntire
QuarterQuarterQuarterQuarterYear
Cash sales
Cash collections from credit sales made during current quarter*
Cash collections from credit sales made during previous quarter[Symbol]
Total cash receipts
*80% of current quarter’s credit sales.
[Symbol]20% of previous quarter’s credit sales.
Page Break
Production budget:
20x0 20x1
4th1st 2nd 3rd4thEntire
QuarterQuarterQuarterQuarterQuarterYear
S frames:
Sales (in units)
Add: desired ending inventory
Total units needed
Less: Expected beginning inventory
Units to be produced
L frames:
Sales (in units)
Add: desired ending inventory
Total units needed
Less: Expected beginning inventory
Units to be produced
4.Direct-material budget:20x0 20x1
4th1st 2nd 3rd4thEntire
QuarterQuarterQuarterQuarterQuarterYear
Metal strips:
S frames to be produced
x metal quantity per unit (ft.)
Needed for S Frame production
L frames to be produced
x metal quantity per unit (ft.)
Needed for L Frame production
Total metal needed for production;
to be purchased (ft.)
x Price per foot
Cost of metal strips to be purchased
Glass sheets:
S frames to be produced
x glass quantity per unit (sheets)
Needed for S Frame production
L frames to be produced
x glass quantity per unit (sheets.)
Needed for L Frame production
Total glass needed for production:
Add: Desired ending inventory10,40010,400
Total glass needs
Less: Expected beginning inventory
Glass to be purchased
X Price per glass sheets
Cost of glass to be purchased
Total raw-material purchases
(metal and glass)
5.Cash disbursements budget:
20x1
1st 2nd 3rd4thEntire
QuarterQuarterQuarterQuarterYear
Raw-material purchases:
Cash payments for purchases during the current quarter
Cash payments for purchases during the preceding quarter
Total cash payments for raw-material purchases
Direct-labor:
Frames produced (Sand L)
X direct-labor hours per frame
Direct-labor hours to be used
X Rate per direct-labor hour
Total cash payments for direct labor
Manufacturing overhead:
Indirect material
Indirect labor
Other
Total cash payments for manufacturing overhead
Cash payments for selling and administrative expenses
Total cash disbursements
6.Summary cash budget:
20x1
1st 2nd 3rd4thEntire
QuarterQuarterQuarterQuarterYear
Cash receipts (from schedule 2)……………………
Less: Cash disbursements (from schedule 5)
Change in cash balance due to operations
Payment of dividends
Proceeds from bank loan (1/2/x1)
Purchase of equipment
Quarterly installment on loan principal
Quarterly interest payment
Change in cash balance during the period
Cash balance, beginning of period
Cash balance, end of period
7. Prepare a budgeted schedule of cost of good manufactured and sold for the year
20x1. Note: Budgeted and actual MOH will be equal.
Prepare Denmark’s budgeted income statement for 20x1. (Ignore income taxes.)
Prepare Denmark’s budgeted statement of retained earnings for 20x1.
Prepare Denmark’s budgeted balance sheet as of December 31, 20x1.
Just need help with tying out summary cash budget to $107,750 for 3rd quarter (check figure) Cost...
A-F for reference. Just need help with G & H. Business Decision Case The sales department of Donovan Manufacturing, Inc. has completed the following sales forccast for the months of January through March 20X1 for its only two products: 50,000 units of J to be sold at $90 each and 30,000 units of K to be sold at $70 each. The desired unit inventories at March 31, 20X1, are 10% of the next quarter's unit sales forecast, which are 60,000...
White Corporation's budget calls for the following sales for next year: Quarter i Quarter 2 108,500 units 90,000 units Quarter 3 Quarter 4 73,300 units 105,200 units Each unit of the product requires 3 pounds of direct materials. The company's policy is to begin each quarter with an inventory of product equal to 5% of that quarter's estimated sales requirements and an inventory of direct materials equal to 20% of that quarter's estimated direct materials requirements for production. Required: 1....
Required information (The following information applies to the questions displayed below.] Spiffy Shades Corporation manufactures artistic frames for sunglasses. Talia Demarest, controller, is responsible for preparing the company's master budget. In compiling the budget data for 20x1, Demarest has learned that new automated production equipment will be installed on March 1. This will reduce the direct labor per frame from 3.0 hours to 2.75 hours. Labor-related costs include pension contributions of $1.05 per hour, workers' compensation insurance of $0.75 per...
Units to be produced 1st Quarter 12,000 2nd Quarter 15,000 3rd Quarter 14,000 4th Quarter 13,000 In addition, 15,000 grams of raw materials inventory is on hand at the start of the 1st Quarter and the beginning accounts payable for the 1st Quarter is $6,200. Each unit requires 5 grams of raw material that costs $1.80 per gram. Management desires to end each quarter with an inventory of raw materials equal to 25% of the following quarter's production needs. The...
Required information [The following information applies to the questions displayed below.] Spiffy Shades Corporation manufactures artistic frames for sunglasses. Talia Demarest, controller, is responsible for preparing the company's master budget. In compiling the budget data for 20x1, Demarest has learned that new automated production equipment will be installed on March 1. This will reduce the direct labor per frame from 3.0 hours to 2.75 hours. Labor-related costs include pension contributions of $1.05 per hour, workers' compensation insurance of $0.75 per...
Problem 9-73 Understanding Relationships, Master Budget, Comprehensive Review Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20X1). The budget will detail each quarter's activity and the activity for the year...
02. Understanding Relationships, Master Budget, Comprehensive Review Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20X1). The budget will detail each quarter's activity and the activity for the year...
I think I have A & B correct but I'm so lost. The attached screenshots after the question are the templates I'm using. Any help is very appreciated. Business Decision Case The sales department of Donovan Manufacturing, Inc. has completed the following sales forccast for the months of January through March 20X1 for its only two products: 50,000 units of J to be sold at $90 each and 30,000 units of K to be sold at $70 each. The desired...
Create These budgets: -selling and administrative expense budget -cash budget include a schedule of cash collections and payments -finished goods inventory calculation Then, Create the following schedules, financial statements, and calculations A) Pro forma cost of goods manufactured B) Pro forma Cost of goods sold- both financial and variable cost basis C) Pro forma income statement (financial basis) D) Pro forma balance sheet E)Pro forma Income statement (variable cost basis) F) Pro forma statement of retained earnings G) breakeven analysis:...
Having a hard time with #6 - 11 . Problem 9-73 Understanding Relationships, Master Budget, Comprehensive Review Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20X1). The budget will...