I See The Light Projected Income Statement For the Period Ending December 31, 20x1 $ 1,125,000.00...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
I See The Light Projected Income Statement For the Period Ending December 31, 20x1 $ 1,125,000.00 25,000 lamps @ $45.00 @ $30.00 Sales Cost of Goods Sold 750.000.00 Gross Profit $ 375.000.00 Selling Expenses: Fixed Variable Administrative Expenses: $ 23,000.00 (Commission per unit) @ $3.00 75,000.00 $ 98,000.00 $ 42.000.00 Fixed Variable @ $2.00 50,000.00 92.000.00 Total Selling and Administrative Expenses: Net Profit 190,000.00 185.000.00 I See The Light Projected Balance Sheet As of December 31, 20x1 Current Assets Cash $ 34,710.00 Accounts Receivable 67,500.00 Inventory Raw Material Lamp Kits Work in Process 500 @ $16.00 8,000.00 Finished Goods 3000 @ $30.00 90,000.00 200,210.00 Total Current Assets Fixed Assets $ 20,000.00 Equipment Accumulated Depreciation 6,800.00 Total Fixed Assets 13,200.00 213,410.00 Total Assets $ Current Liabilities Accounts Payable 54,000.00 Total Liabilities $4 54,000.00 Stockholder's Equity $ 12,000.00 147,410.00 Common Stock Retained Eanings Total Stockholder's Equity Total Liabilities and Stockholder's Equity 159,410.00 $ 213,410.00 PART 1 Fixed and Variable Cost Determinations Unit Cost Calculations The projected cost of a lamp is calculated based upon the projected increases or decreases to current costs. The present costs to manufacture one lamp are: Lamp Kit: Direct Labor: Variable Overhead: $16.0000000 per lamp 2.0000000 per lamp (4 lamps/hr.) 2.0000000 per lamp Fixed Overhead: 10.0000000 per lamp (based on nomal capacity of 25,000 lamps) Cost per lamp: $30.0000000 per lamp Expected increases for 20x2 When calculating projected increases round to TWO ($0.00) decimal places. 1. Material Costs are expected to increase by 4.00% . 2. Labor Costs are expected to increase by 5.00%. 3. Variable Overhead is expected to increase by 5.00%. 4. Fixed Overhead is expected to increase to $295,000. 5. Fixed Administrative expenses are expected to increase to $60,000. 6. Variable selling expenses (measured on a per lamp basis) are expected to increase by 4.00%. 7. Fixed selling expenses are expected to be $35,000 in 20x2. 8. Variable administrative expenses (measured a per lamp basis) are expected to increase by 2.00%. On the following schedule develop the following figures: 1- 20x2 Projected Variable Manufacturing Unit Cost of a lamp. 2- 20x2 Projected Variable Unit Cost per lamp. 3- 20x2 Projected Fixed Costs. I See The Light, Inc Schedule of Projected Costs Variable Manufacturing Unit Cost 20x1 Cost Projected Percent 20x2 Cost Rounded to 2 Increase Decimal Places Lamp Kit 16 $16.64 {4.01} Labor 2 5% $2.10 {4.02} Variable Overhead 2 5% $2.10 {4.03} Projected Variable Manufacturing Cost Per Unit $20.84 {4.04} Total Variable Cost Per Unit 20x1 Cost Projected Percent 20x2 Cost Rounded to 2 Increase Decimal Places Variable Selling 3 4% 3.12 {4.05} Variable Administrative 2 2.00% 2.04 {4.06} Projected Variable Manufacturing Unit Cost 20.84 {4.04} Projected Total Variable Cost Per Unit 26.00 {4.07} Schedule of Fixed Costs 20x1 Cost 20x2 Cost Projected Percent Increase Fixed Overhead 10 $ 295,000.00 {4.08} (normal capacity of lamps @_) 25000 Fixed Selling $ 35,000.00 {4.09} Fixed Administrative $ 60,000.00 {4.10} Projected Total Fixed Costs $ 390,000.00 {4.11} PART 3 Budgets Division N has decided to develop its budget based upon projected sales of 41,000 lamps at $50.00 per lamp. The company has requested that you prepare a master budget for the year. This budget is to be used for planning and control of operations and should be composed of: 1. Production Budget 2. Materials Budget 3. Direct Labor Budget 4. Factory Overhead Budget 5. Selling and Administrative Budget 6. Cost of Goods Sold Budget 7. Budgeted Income Statement 8. Cash Budget Notes for Budgeting: The company wants to maintain the same number of units in the beginning and ending inventories of work-in-process, and electrical parts while increasing the inventory of Lamp Kits to 675 pieces and decreasing the finished goods by 20%. Complete the following budgets 1 Production Budget Planned Sales 41000 Desired Ending Inventory of Finished Goods 2400 Total Needed 43400 Less: Beginning Inventory 3000 40400 Total Production 40,400 units {7.01} 2 Materials Budget Lamp Kits Needed for Production 40,400 units {8.01} 675 units 41,075 units 500 units Desired Ending Inventory {8.02} Total Needed {8.03} Less: Beginning Inventory {8.04} Total Purchases 40,575 units Cost per piece $ 16.64 {8.05} {8.06} Cost of Purchases (Round to two places, $##.##) $ 675,168.00 3 Direct Labor Budget Labor Cost Per Lamp $ 2.10 {8.07} Production Total Labor Cost (Round to two places, $##.##) 2$ 84,840.00 {8.08} 4 Factory Overhead Budget Variable Factory Overhead: Variable Factory Overhead Cost Per Unit 2$ 9.40 Number of Units to be Produced Total Variable Factory Overhead (Round to two places, $##.##) $ 84,840.00 {8.09} Fixed Factory Overhead $ 295,000.00 {8.10} Total Factory Overhead (Round to two places, $##.##) $ 379,840.00 {8.11} 4 Factory Overhead Budget Overhead Allocation rate based on: 1. Number of Units Total Factory Overhead / Number of Units (Round to two places, $##.##) $9.40 {9.01} 5 Cost of making one unit next year Cost of one Lamp Kit 16.64 $2.10 Labor Cost Per Lamp Factory overhead per unit 2.1 {9.02} 9.4 Total cost of one unit 28.14 {9.03} (Round to two places, $##.##) 6 Selling and Admin. Budget Fixed Selling Variable Selling (Round to two places, $##.##) {9.04} Fixed Administrative Variable Administrative (Round to two places, $##.##) {9.05} Total Selling and Administrative (Round to two places, $##.##) {9.06} Goods 7 Sold Budget Beginning Inventory, Finished Goods Round dollars to two places, $##.## {9.07} Production Costs: Materials: Lamp Kits: Beginning Inventory Purchased Available for Use Ending Inventory of Lamp Kits Lamp Kits Used In Production {9.08} Total Materials: {9.09} Labor {9.10} Overhead {9.11} Cost of Goods Available {9.12} Less: Ending Inventory, Finished Goods {9.13} {9.14} Cost of Goods Sold 7 Budgeted Income Statement Sales Cost of Goods Sold Gross Profit Selling Expenses & Admin. Expenses Net Income {10.01} 8 Cash Budget Assume actual cash receipts and disbursements will follow the pattem below: (Note: Receivables and Payables of 12/31/x1 will have a cash impact in 20x2.) 1. 17.00% of sales for the year are made in November and December. Since our customers have 60 day terms those funds will be collected be collected in January and February. 2. 84.00% of material purchases will be paid during the year, the remaining portion will be paid in Januay or February. 3. All other manufacturing and operating costs are paid for when incurred. 4. The budgeted depreciation expense is equal to 0.6% of the fixed manufacturing, selling and administrative expenses. 5. Minimum Cash Balance needed for 20x2, $180,000 . I See The Light Projected Cash Budget For the Year Ending December 31, 20x2 Round dollars to two places, $##.## Beginning Cash Balance Cash Inflows: Sales Collections: {10.02} {10.03} {10.04} Account Receivable (Sales last year not collected) Sales made and collected in 20x2 Cash Available Cash Outflows: Purchases Accounts Payable (Purchases last year) Purchases made and paid for in 20x2 {10.05} Other Manufacturing Costs Direct Labor Total Manufacturing Overhead Selling and Administrative Less: Depreciation Total Cash Outflows {10.06} {10.07} Budgeted Cash Balance before financing {10.08} Needed Minimum Balance Amount to be borrowed (if any) {10.09} Budgeted Cash Balance {10.10} I See The Light Projected Income Statement For the Period Ending December 31, 20x1 $ 1,125,000.00 25,000 lamps @ $45.00 @ $30.00 Sales Cost of Goods Sold 750.000.00 Gross Profit $ 375.000.00 Selling Expenses: Fixed Variable Administrative Expenses: $ 23,000.00 (Commission per unit) @ $3.00 75,000.00 $ 98,000.00 $ 42.000.00 Fixed Variable @ $2.00 50,000.00 92.000.00 Total Selling and Administrative Expenses: Net Profit 190,000.00 185.000.00 I See The Light Projected Balance Sheet As of December 31, 20x1 Current Assets Cash $ 34,710.00 Accounts Receivable 67,500.00 Inventory Raw Material Lamp Kits Work in Process 500 @ $16.00 8,000.00 Finished Goods 3000 @ $30.00 90,000.00 200,210.00 Total Current Assets Fixed Assets $ 20,000.00 Equipment Accumulated Depreciation 6,800.00 Total Fixed Assets 13,200.00 213,410.00 Total Assets $ Current Liabilities Accounts Payable 54,000.00 Total Liabilities $4 54,000.00 Stockholder's Equity $ 12,000.00 147,410.00 Common Stock Retained Eanings Total Stockholder's Equity Total Liabilities and Stockholder's Equity 159,410.00 $ 213,410.00 PART 1 Fixed and Variable Cost Determinations Unit Cost Calculations The projected cost of a lamp is calculated based upon the projected increases or decreases to current costs. The present costs to manufacture one lamp are: Lamp Kit: Direct Labor: Variable Overhead: $16.0000000 per lamp 2.0000000 per lamp (4 lamps/hr.) 2.0000000 per lamp Fixed Overhead: 10.0000000 per lamp (based on nomal capacity of 25,000 lamps) Cost per lamp: $30.0000000 per lamp Expected increases for 20x2 When calculating projected increases round to TWO ($0.00) decimal places. 1. Material Costs are expected to increase by 4.00% . 2. Labor Costs are expected to increase by 5.00%. 3. Variable Overhead is expected to increase by 5.00%. 4. Fixed Overhead is expected to increase to $295,000. 5. Fixed Administrative expenses are expected to increase to $60,000. 6. Variable selling expenses (measured on a per lamp basis) are expected to increase by 4.00%. 7. Fixed selling expenses are expected to be $35,000 in 20x2. 8. Variable administrative expenses (measured a per lamp basis) are expected to increase by 2.00%. On the following schedule develop the following figures: 1- 20x2 Projected Variable Manufacturing Unit Cost of a lamp. 2- 20x2 Projected Variable Unit Cost per lamp. 3- 20x2 Projected Fixed Costs. I See The Light, Inc Schedule of Projected Costs Variable Manufacturing Unit Cost 20x1 Cost Projected Percent 20x2 Cost Rounded to 2 Increase Decimal Places Lamp Kit 16 $16.64 {4.01} Labor 2 5% $2.10 {4.02} Variable Overhead 2 5% $2.10 {4.03} Projected Variable Manufacturing Cost Per Unit $20.84 {4.04} Total Variable Cost Per Unit 20x1 Cost Projected Percent 20x2 Cost Rounded to 2 Increase Decimal Places Variable Selling 3 4% 3.12 {4.05} Variable Administrative 2 2.00% 2.04 {4.06} Projected Variable Manufacturing Unit Cost 20.84 {4.04} Projected Total Variable Cost Per Unit 26.00 {4.07} Schedule of Fixed Costs 20x1 Cost 20x2 Cost Projected Percent Increase Fixed Overhead 10 $ 295,000.00 {4.08} (normal capacity of lamps @_) 25000 Fixed Selling $ 35,000.00 {4.09} Fixed Administrative $ 60,000.00 {4.10} Projected Total Fixed Costs $ 390,000.00 {4.11} PART 3 Budgets Division N has decided to develop its budget based upon projected sales of 41,000 lamps at $50.00 per lamp. The company has requested that you prepare a master budget for the year. This budget is to be used for planning and control of operations and should be composed of: 1. Production Budget 2. Materials Budget 3. Direct Labor Budget 4. Factory Overhead Budget 5. Selling and Administrative Budget 6. Cost of Goods Sold Budget 7. Budgeted Income Statement 8. Cash Budget Notes for Budgeting: The company wants to maintain the same number of units in the beginning and ending inventories of work-in-process, and electrical parts while increasing the inventory of Lamp Kits to 675 pieces and decreasing the finished goods by 20%. Complete the following budgets 1 Production Budget Planned Sales 41000 Desired Ending Inventory of Finished Goods 2400 Total Needed 43400 Less: Beginning Inventory 3000 40400 Total Production 40,400 units {7.01} 2 Materials Budget Lamp Kits Needed for Production 40,400 units {8.01} 675 units 41,075 units 500 units Desired Ending Inventory {8.02} Total Needed {8.03} Less: Beginning Inventory {8.04} Total Purchases 40,575 units Cost per piece $ 16.64 {8.05} {8.06} Cost of Purchases (Round to two places, $##.##) $ 675,168.00 3 Direct Labor Budget Labor Cost Per Lamp $ 2.10 {8.07} Production Total Labor Cost (Round to two places, $##.##) 2$ 84,840.00 {8.08} 4 Factory Overhead Budget Variable Factory Overhead: Variable Factory Overhead Cost Per Unit 2$ 9.40 Number of Units to be Produced Total Variable Factory Overhead (Round to two places, $##.##) $ 84,840.00 {8.09} Fixed Factory Overhead $ 295,000.00 {8.10} Total Factory Overhead (Round to two places, $##.##) $ 379,840.00 {8.11} 4 Factory Overhead Budget Overhead Allocation rate based on: 1. Number of Units Total Factory Overhead / Number of Units (Round to two places, $##.##) $9.40 {9.01} 5 Cost of making one unit next year Cost of one Lamp Kit 16.64 $2.10 Labor Cost Per Lamp Factory overhead per unit 2.1 {9.02} 9.4 Total cost of one unit 28.14 {9.03} (Round to two places, $##.##) 6 Selling and Admin. Budget Fixed Selling Variable Selling (Round to two places, $##.##) {9.04} Fixed Administrative Variable Administrative (Round to two places, $##.##) {9.05} Total Selling and Administrative (Round to two places, $##.##) {9.06} Goods 7 Sold Budget Beginning Inventory, Finished Goods Round dollars to two places, $##.## {9.07} Production Costs: Materials: Lamp Kits: Beginning Inventory Purchased Available for Use Ending Inventory of Lamp Kits Lamp Kits Used In Production {9.08} Total Materials: {9.09} Labor {9.10} Overhead {9.11} Cost of Goods Available {9.12} Less: Ending Inventory, Finished Goods {9.13} {9.14} Cost of Goods Sold 7 Budgeted Income Statement Sales Cost of Goods Sold Gross Profit Selling Expenses & Admin. Expenses Net Income {10.01} 8 Cash Budget Assume actual cash receipts and disbursements will follow the pattem below: (Note: Receivables and Payables of 12/31/x1 will have a cash impact in 20x2.) 1. 17.00% of sales for the year are made in November and December. Since our customers have 60 day terms those funds will be collected be collected in January and February. 2. 84.00% of material purchases will be paid during the year, the remaining portion will be paid in Januay or February. 3. All other manufacturing and operating costs are paid for when incurred. 4. The budgeted depreciation expense is equal to 0.6% of the fixed manufacturing, selling and administrative expenses. 5. Minimum Cash Balance needed for 20x2, $180,000 . I See The Light Projected Cash Budget For the Year Ending December 31, 20x2 Round dollars to two places, $##.## Beginning Cash Balance Cash Inflows: Sales Collections: {10.02} {10.03} {10.04} Account Receivable (Sales last year not collected) Sales made and collected in 20x2 Cash Available Cash Outflows: Purchases Accounts Payable (Purchases last year) Purchases made and paid for in 20x2 {10.05} Other Manufacturing Costs Direct Labor Total Manufacturing Overhead Selling and Administrative Less: Depreciation Total Cash Outflows {10.06} {10.07} Budgeted Cash Balance before financing {10.08} Needed Minimum Balance Amount to be borrowed (if any) {10.09} Budgeted Cash Balance {10.10}
Expert Answer:
Answer rating: 100% (QA)
STATEMENT SHOWING VARIABLE MANUFACTURING COST PER UNIT PARTICULAR PRESENT COST EXPECTED PERCENTAGE OF INCRAESE WORKING EXPECTED COST LAMP KIT 16 4 161... View the full answer
Related Book For
Cost Management Accounting and Control
ISBN: 978-0324559675
6th Edition
Authors: Don R. Hansen, Maryanne M. Mowen, Liming Guan
Posted Date:
Students also viewed these accounting questions
-
The norm of a linear transformation TA: Rn Rn can be defined by where the maximum is taken over all nonzero x in Rn. (The subscript indicates that the norm of the linear transformation on the left is...
-
Suppose that f: Rn R and g: Rn Rn are differentiable on Rn and that there exist r > 0 and a Rn such that Dg(x) is the identity matrix, I, for all x Br(a). Prove that there is a function h: Br(a) {a}...
-
Let 5: Rn Rn and T: Rn Rn be linear transformations with matrices A and B respectively. [Theorem 3.] (a) Show that B2 = B if and only if T2 = 7 (where T2 means T o T). (b) Show that B2 = 1 if and...
-
You have this information r*=2.5%, inflation premium =3%, default risk premium=3.5%, liquidity premium =2% and maturity risk premium =1.5%.What is the treasury bill rate?
-
a. Sketch the isoquant corresponding to a quantity of Q = 100? b. What is the general equation for the isoquant corresponding to any level of output Q? c. Does the isoquant exhibit diminishing...
-
Rapid Parcel Service has been offered an eight-year contract to deliver mail and small parcels between army installations. To accept the contract, the company would have to purchase several new...
-
Use the $\mathrm{FrF} 2():: \mathrm{FrF} 2()$ function to generate the design matrix in the standard order for a $2^{3}$ design with blocks generated using the three-way interaction.
-
Genesis Sportswear Ltd. is a wholesale company that buys sports clothing from manufacturers and sells it to retail stores. It had the following transactions in its first year of operations. The...
-
Find V 1 V 5 V source I 2 I 3 I 4 I 5 R 1 R 2 R 3 R 4 R total. V 2 = 6 0 . 0 V , V 3 = 9 0 . 0 V , V 4 = 5 0 . 0 V , I 1 = 1 . 5 A , I total = 4 . 0 A , R 5 = 3 0 ohms. Indicate where appropriate....
-
Activity-based budgeting, Balanced Scorecard, and strategy Sippican Corporation (B)12 Refer to Case 5-36, the Sippican Corporation (A) case, which required time-driven ABC analysis. Sippican's senior...
-
The AIDA principle can be helpful to develop content for the lesser-known mobile app (e.g., Any app). - Select a mobile app you like but many people would not know well and rewrite their app...
-
In a test of corrosion resistance, a sample of \(60 \mathrm{In}\) coloy steel specimens were immersed in acidified brine for four hours, after which each specimen had developed a number of corrosive...
-
A sample of 50 copper wires had a mean resistance of \(1.03 \mathrm{~m} \Omega\) with a standard deviation of \(0.1 \mathrm{~m} \Omega\). Let \(\mu\) represent the mean resistance of copper wires of...
-
The pressure of air (in \(\mathrm{MPa}\) ) entering a compressor is measured to be \(X=8.5 \pm 0.2\), and the pressure of the air leaving the compressor is measured to be \(Y=21.2 \pm 0.3\). The...
-
Refer to Exercise 26. a. Generate 10,000 bootstrap samples from the data in Exercise 26. Find the bootstrap sample mean percentiles that are used to compute a \(99 \%\) confidence interval. b....
-
The following output (from \(\mathrm{R}\) ) presents the results of a hypothesis test for a population mean \(\mu\). a. Is this a one-tailed or a two-tailed test? b. What is the null hypothesis? c....
-
Present value models follow a fundamental belief in economics that individuals will defer consumption by investing in order to receive expected future benefits. Thus, the value of an investment in a...
-
Repeat Exercise 16.6 using the t-test of the coefficient of correlation. Is this result identical to the one you produced in Exercise 16.6?
-
Pawnee Works makes machine parts for manufacturers of industrial equipment. Over the years, Pawnee has been a steady and reliable supplier of quality parts to medium and small machine manufacturers....
-
Karebien, Inc., has two plants that manufacture a line of hospital beds. One plant is in St. Louis and the other in Oklahoma City. Each plant is set up as a profit center. During the past year, both...
-
Identify eight sources of waste.
-
When randomly selecting a day of the week, it is certain that you will select a day containing the letter y, so P(y) = 1. For Exercises 510, decide whether the statement makes sense (or is clearly...
-
If there is a 0.9 probability that it will rain sometime today, then there is a probability of 0.1 that it will not rain sometime today. For Exercises 510, decide whether the statement makes sense...
-
What do we mean when we say that the probability of getting 20 babies of the same gender when 20 random babies are born is 1/524,288? Is such an event unusual? Why or why not?
Study smarter with the SolutionInn App