Marceaux Manufacturing Ltd. (MML) produces and distributes Rose 20-20, a specialised fertilizer for roses. The information...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Marceaux Manufacturing Ltd. (MML) produces and distributes Rose 20-20, a specialised fertilizer for roses. The information below about MML's operations has been assembled to assist budget preparation. The company is preparing its master budget for the first quarter of 2020. The budget will detail each month's activity and the activity for the quarter in total. The master budget will be based on the following information: 1. Selling price is $60 per unit in 2020 and will not change for the first two quarters of 2020. Actual and estimated sales are as follows: Actual 2019 Estimated 2020 November: 10,000 units December: 12,000 units January: 11,000 units February: 10,000 units March: 13,000 units April: 11,000 units May: 11,000 units 2. The company produces enough units each month to meet that month's sales plus a desired inventory level equal to 20% of next month's estimated sales. Finished Goods inventory at the end of December 2019 consisted of 2,200 units at a variable cost of $33 each. 3. The company purchases enough raw materials each month for the current month's production requirement and 25% of next month's production requirements. Each unit of product requires 5 kilograms of raw material at $0.60 per kilogram. There were 13,500 kilograms of raw materials in inventory at the end of December 2019. MML pays 40% of raw material purchases in the month of purchase and the remaining 60% in the following month. 4. Each unit of finished product requires 1.25 labour-hours. The average wage rate is $16 per hour. 5. Variable manufacturing overhead is 50% of the direct labour cost. 6. Fixed overhead costs (per month) are as follows: Factory supervisor's salary Factory insurance Factory rent Depreciation of factory equipment $75,000 1,400 8,000 1,200 7. Credit sales for the month are 60% of the total sales. The company collects 50% of the credit sales during the first month following the month of sale and 50% during the second month. 8. Variable selling and administrative expenses consist of $4 for shipping and 10% of sales for commissions. 9. Total fixed selling and administrative expenses are as follows: Advertising Depreciation $300 9,000 Insurance 250 Salaries 4,000 14,550 Other 10. The company will purchase assets for use in the sales office at a cost of $300,000, which will be paid cash at the end of January 2020. The monthly depreciation expense on the additional capital assets will be $6,000, starting January. 11. The balance sheet as of December 31, 2019, is as follows: Assets $80,000 612,000 Cash Accounts receivable Inventory: Raw materials Finished goods Plant and equipment Less: accumulated depreciation Total assets $8,100 72.600 1,000,000 -100,000 80,700 900,000 $1,672,700 Liabilities and Equity Accounts payable 6% long-term notes payable Common shares $24,000 900,000 735,000 13,700 $1,672,700 Retained earnings Total liabilities and shareholders' equity Additional information: • All cash payments except purchases of raw materials are made monthly as incurred. • All borrowings occur at the beginning of each month, and all repayments occur at the end of the month. Borrowings and repayments may occur in any amount. • All interest on borrowed funds is paid at the end of each month at a rate of 0.5% per month. A minimum cash balance of $30,000 is required at the end of each month. Required: For the first three months of 2020, prepare: 1. The Sales budget and the Schedule of expected cash collections (use Excel worksheet "Sales"). 2. The Production budget, Raw materials purchase budget, and the Cash disbursements for the raw materials purchased (use Excel worksheet "Production"). 3. The Direct labour and manufacturing overhead budget, cash paid for the direct labour and overhead (use Excel worksheet "DL and MOH"). 4. The Selling and administrative budget and the Cash paid for selling and administrative (use Excel worksheet "S&A"). 5. The Cash budget (use Excel worksheet "Cash budget") 6. Prepare a budgeted income statement for each of the first three months of 2020 (use Excel worksheet "IS"). 7. Prepare budgeted balance sheet as of March 31, 2020 (use Excel worksheet "BS"). DATA INPUT AREA Average unit selling price $60.00 Sales Unit sales for November 2019 10,000 12,000 11,000 10,000 13,000 11,000 11,000 56,000 Unit sales for December 2019 Expected unit sales for January 2020 Expected unit sales for February 2020 Expected unit sales for March 2020 Expected unit sales for April 2020 Expected unit sales for May 2020 Amount of ending inventory to keep on hand Cash collections Cash sales Collected in one month after Collected in two months after Cash budget details Cash balance, December 31 Minimum cash on hand Interest rate on borrowing New equipment purchased Direct materials Quantity per unit December 31, ending inventory Amount of ending inventory to keep on hand Cost per kg Direct labour Time to complete 1 unit Labour rate Accounts payable Paid in month of purchase Paid in month following purchase Accounts payable, December 31 Sales budget: January February March Quarter April Budgeted sales in units Selling price per unit Total sales 11,000 x $60 $660,000 10,000 $60 $600,000 $780,000 13,000 $60 34,000 x $60 $2,040,000 11,000 Schedule of expected cash collections: January February March Quarter Apri Cash current month (40%) November sales (50%) December sales (50%) January sales (50%) February sales (50%) Total cash collections $0 330,000 330,000 300,000 $0 $300,000 300,000 $630,000 $330,000 Marceaux Manufacturing Ltd. (MML) produces and distributes Rose 20-20, a specialised fertilizer for roses. The information below about MML's operations has been assembled to assist budget preparation. The company is preparing its master budget for the first quarter of 2020. The budget will detail each month's activity and the activity for the quarter in total. The master budget will be based on the following information: 1. Selling price is $60 per unit in 2020 and will not change for the first two quarters of 2020. Actual and estimated sales are as follows: Actual 2019 Estimated 2020 November: 10,000 units December: 12,000 units January: 11,000 units February: 10,000 units March: 13,000 units April: 11,000 units May: 11,000 units 2. The company produces enough units each month to meet that month's sales plus a desired inventory level equal to 20% of next month's estimated sales. Finished Goods inventory at the end of December 2019 consisted of 2,200 units at a variable cost of $33 each. 3. The company purchases enough raw materials each month for the current month's production requirement and 25% of next month's production requirements. Each unit of product requires 5 kilograms of raw material at $0.60 per kilogram. There were 13,500 kilograms of raw materials in inventory at the end of December 2019. MML pays 40% of raw material purchases in the month of purchase and the remaining 60% in the following month. 4. Each unit of finished product requires 1.25 labour-hours. The average wage rate is $16 per hour. 5. Variable manufacturing overhead is 50% of the direct labour cost. 6. Fixed overhead costs (per month) are as follows: Factory supervisor's salary Factory insurance Factory rent Depreciation of factory equipment $75,000 1,400 8,000 1,200 7. Credit sales for the month are 60% of the total sales. The company collects 50% of the credit sales during the first month following the month of sale and 50% during the second month. 8. Variable selling and administrative expenses consist of $4 for shipping and 10% of sales for commissions. 9. Total fixed selling and administrative expenses are as follows: Advertising Depreciation $300 9,000 Insurance 250 Salaries 4,000 14,550 Other 10. The company will purchase assets for use in the sales office at a cost of $300,000, which will be paid cash at the end of January 2020. The monthly depreciation expense on the additional capital assets will be $6,000, starting January. 11. The balance sheet as of December 31, 2019, is as follows: Assets $80,000 612,000 Cash Accounts receivable Inventory: Raw materials Finished goods Plant and equipment Less: accumulated depreciation Total assets $8,100 72.600 1,000,000 -100,000 80,700 900,000 $1,672,700 Liabilities and Equity Accounts payable 6% long-term notes payable Common shares $24,000 900,000 735,000 13,700 $1,672,700 Retained earnings Total liabilities and shareholders' equity Additional information: • All cash payments except purchases of raw materials are made monthly as incurred. • All borrowings occur at the beginning of each month, and all repayments occur at the end of the month. Borrowings and repayments may occur in any amount. • All interest on borrowed funds is paid at the end of each month at a rate of 0.5% per month. A minimum cash balance of $30,000 is required at the end of each month. Required: For the first three months of 2020, prepare: 1. The Sales budget and the Schedule of expected cash collections (use Excel worksheet "Sales"). 2. The Production budget, Raw materials purchase budget, and the Cash disbursements for the raw materials purchased (use Excel worksheet "Production"). 3. The Direct labour and manufacturing overhead budget, cash paid for the direct labour and overhead (use Excel worksheet "DL and MOH"). 4. The Selling and administrative budget and the Cash paid for selling and administrative (use Excel worksheet "S&A"). 5. The Cash budget (use Excel worksheet "Cash budget") 6. Prepare a budgeted income statement for each of the first three months of 2020 (use Excel worksheet "IS"). 7. Prepare budgeted balance sheet as of March 31, 2020 (use Excel worksheet "BS"). DATA INPUT AREA Average unit selling price $60.00 Sales Unit sales for November 2019 10,000 12,000 11,000 10,000 13,000 11,000 11,000 56,000 Unit sales for December 2019 Expected unit sales for January 2020 Expected unit sales for February 2020 Expected unit sales for March 2020 Expected unit sales for April 2020 Expected unit sales for May 2020 Amount of ending inventory to keep on hand Cash collections Cash sales Collected in one month after Collected in two months after Cash budget details Cash balance, December 31 Minimum cash on hand Interest rate on borrowing New equipment purchased Direct materials Quantity per unit December 31, ending inventory Amount of ending inventory to keep on hand Cost per kg Direct labour Time to complete 1 unit Labour rate Accounts payable Paid in month of purchase Paid in month following purchase Accounts payable, December 31 Sales budget: January February March Quarter April Budgeted sales in units Selling price per unit Total sales 11,000 x $60 $660,000 10,000 $60 $600,000 $780,000 13,000 $60 34,000 x $60 $2,040,000 11,000 Schedule of expected cash collections: January February March Quarter Apri Cash current month (40%) November sales (50%) December sales (50%) January sales (50%) February sales (50%) Total cash collections $0 330,000 330,000 300,000 $0 $300,000 300,000 $630,000 $330,000
Expert Answer:
Answer rating: 100% (QA)
Details given Data Input area Average unit selling price 60 Unit sales for November 2019 10000 Unit sales for December 2019 12000 Expected unit sales for January 2020 11000 Expected unit sales for Feb... View the full answer
Related Book For
Accounting Principles
ISBN: 978-0470534793
10th Edition
Authors: Jerry J. Weygandt, Paul D. Kimmel, Donald E. Kieso
Posted Date:
Students also viewed these accounting questions
-
Phat Companys variable selling and administrative expenses are 10% of net sales. Fixed expenses are $50,000 per quarter. The sales budget shows expected sales of $200,000 and $250,000 in the first...
-
Ankiel Company's variable selling and administrative expenses are 10% of net sales. Fixed expenses are $60,000 per quarter. The sales budget shows expected sales of $200,000 and $250,000 in the first...
-
Everly plcs variable selling and administrative expenses are 12% of net sales. Fixed expenses are 50,000 per quarter. The sales budget shows expected sales of 200,000 and 240,000 in the first and...
-
Consider an increasing marginal-cost depletable resource with no effective substitute. (a) Describe, in general terms, how the marginal user cost for this resource in the earlier time periods would...
-
In a famous 18th-century problem, known as Buffon's needle problem, a needle of length h is dropped onto a flat surface (for example, a table) on which parallel lines L units apart, L ¥ h have...
-
Calculate the corporate income tax for each of the following corporate taxable incomes. For each, determine the effective (average) tax rate and the marginal tax rate. a. $22,000 b. $93,000 c....
-
Which of the following statements about neural networks is false? a. It can be very easy to overfit a neural network due to number of weights to be estimated and the number of ways these weights are...
-
Five Flags over New York paid $90,000 for a concession stand. Five Flags started out depreciating the building straight-line over 10 years with zero residual value. After using the concession stand...
-
Discuss the role of human factors in hazard analysis. How do techniques like Human Reliability Analysis (HRA) contribute to understanding and mitigating risks associated with human errors in...
-
(Note: Although this question is based on the Skates 'n' Surf business the accounts, amounts and transactions involved may differ between questions. Please read each question separately.) Skate n...
-
Robert, a division manager for Giggles, a major restaurant chain has heard rumors that Selma, one of his store managers, is taking in money without ringing up the sale. After some investigative work,...
-
Oscilloscope. Write a program that simulates the output of an oscilloscope and produces Lissajous patterns. These patterns are named after the French physicist, Jules A. Lissajous, who studied the...
-
What implementation problems may occur when using the State pattern?
-
Write a static method reverse() that takes an array of strings as its argument and returns a new array with the strings in reverse order. (Do not change the order of the strings in the argument...
-
Consider the static method duplicate() below. public static String duplicate(String s) { String t = s + s; return t; } What does the following code fragment do? String s = "Hello"; s = duplicate(s);...
-
Calendar. Write a program Calendar that takes two integer commandline arguments m and y and prints the monthly calendar for month m of year y, as in this example: % java Calendar 2 2009 February 2009...
-
A newly-issued bond pays its coupons once annually. Its coupon rate is 5%, its maturity is 20 years, and its yield to maturity is 8%. a. Find the holding period return for a one-year investment...
-
Archangel Corporation prepared the following variance report. Instructions Fill in the appropriate amounts or letters for the question marks in the report. ARCHANGEL CORPORATION Variance...
-
Creed Bratton is uncertain about the control features of a bank account. Explain the control benefits of? (a) A check and (b) A bank statement.
-
Identify the specific sections in PepsiCos 2009 annual report where horizontal and vertical analysis of financial data are presented.
-
Kenny Williams a fellow student is unclear about the basic steps in the recording process. Identify and briefly explain the steps in the order in which they occur.
-
The overall process of creating a capital budget proposal has a lot of similarities to writing a business plan for a start-up company. Describe three aspects of the similarities between a budget...
-
There are three general categories of capital budget scenarios: replacement, expansion, and investment in a NewCo. Describe the overall decision-making context for each. How do they draw on similar...
-
In analysis, some focus seems to be on the need for NPV equations to be applied to projects that are mutually exclusive. But in practice we find that the lines are blurred in capital budgeting....
Study smarter with the SolutionInn App