As the head accountant for E-Lan Electronics, you are responsible to prepare the company's master budget...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
As the head accountant for E-Lan Electronics, you are responsible to prepare the company's master budget for the next fiscal period. The administrative and divisional managers have prepared the appropriate information (found below) for you to prepare the budget. In addition to the compiled information, you will also find the budgets, reports, questions, and statements required by the CFO. Step 1 E-Lan Electronics produces Widgets for sale at local Electronic stores. The company is in the process of creating a master budget for the first quarter of the coming year. Results from the prior year are: Last Year Units January 200,000 February 268,000 March 240,000 April 210,000 May 230,000 Unit Sales are to expected increase 15% and each unit is expected to sell for $38 The management prefers to maintain ending finished goods inventory equal to 10% of next month's sales. 1. Prepare a sales budget for E-Lan Electronics 2. Prepare a production budget for E-Lan Electronics E-Lan Electronics Budgeting Project Step 2 E-Lan Electronics is now preparing the budget for direct materials purchases, direct labor, and manufacturing overhead. Each unit production requires 1 Gizmo and 3 Flobs E-Lan pays $ 7 per Gizmo and $ 2.50 per Flob Management prefers to maintain ending raw materials inventory equal to materials 30% of next month needed in production. Raw materials inventory at the end of last year met that requirement $ 18.00 per hour Each unit of production requires 0.8 direct labor hours at a cost of Variable overhead costs are: Indirect materials $ 0.38 per unit Indirect Labor $ 1.20 per unit Other $ 1.12 per unit Fixed overhead costs per month: Salaries 212,000 Rent 2$ 16,000 Depreciation $ 27,000 1. Prepare a direct materials purchases budget for E-Lan Electronics 2. Prepare a direct labor budget for E-Lan Electronics 3. Prepare a manufacturing overhead budget for E-Lan Electronics E-Lan Electronics Budgeting Project Step 3 E-Lan Electronics expects the following as pertaining to the capital expenditures and cash budgets. Capital Expenditures The company plans to purchase selling and administrative equipment totaling The company plans to purchase Production equipment totaling Both will be purchased at the end of the March from operating cash flow and will not affect depreciation expense for the first quarter. $ 180,000 $ 3,100,000 Cash Budget All sales are on credit. The company expects to collect 75% of sales in the month of sale, 22%of sales in the month following the sale, 3% percent will be uncollectable. Accounts receivable at the end of last year totaled $ 1,980,000 This represents the collectable amount of December sales. The company give credit terms of 2/ EOM, n/EOM second month All direct materials purchases are on credit. The company expects to pay 70% of purchases in the month of purchase and 30% the following month. Accounts Payable to be paid in January is $ 1,640,000 The company has a credit line of $3,000,000 for operations. At the end of every month, the cash balance should be $ 50,000. The cash budget should include an estimate of amounts to be borrowed or returned to the credit line, and an estimated balance of the credit line. The Credit line has a balance at the end of December of $ 362,000 The company has good credit and can borrow funds on a secured basis at 4% but has not done so. E-Lan Electronics Budgeting Project Step3 (page 2) E-Lan Electronics expects the following Selling and Administrative Expenses Salaries $ 15,000 Rent $ 17,000 Advertising $ 82,000 Depreciation $ 18,500 Other $ 6,700 Sales Commissions $ 1.50 Per Unit Interest 12% annual rate. Paid on last months ending balance of Credit Line 1. Prepare a Selling and Administrative Budget 2. Prepare a capital expenditures budget 3. Prepare a cash budget 4. What Problems exists in regards to the operating line? What is the cause? What should be done to remedy the situation? How much would it save the company going forward? 5. Prepare a budgeted Income Statement (Cost of Goods Sold should be calculated based on estimated costs of production for the quarter.) Budgeting Project Check Figures Total Sales 30,939,600 Total Raw Materials Purchased 11,848,588 Total Direct Labor Cost (March) 3,924,720 Budgeted Production Cost per Unit 3.64 Ending Finished Goods Inventory 785,799 (Quarter) 1,534,179 (With December) Total S&A Expenses 2,567,088 Total Financing 2,629,913 Net Income 1,396,306 Assets 15,147,189 As the head accountant for E-Lan Electronics, you are responsible to prepare the company's master budget for the next fiscal period. The administrative and divisional managers have prepared the appropriate information (found below) for you to prepare the budget. In addition to the compiled information, you will also find the budgets, reports, questions, and statements required by the CFO. Step 1 E-Lan Electronics produces Widgets for sale at local Electronic stores. The company is in the process of creating a master budget for the first quarter of the coming year. Results from the prior year are: Last Year Units January 200,000 February 268,000 March 240,000 April 210,000 May 230,000 Unit Sales are to expected increase 15% and each unit is expected to sell for $38 The management prefers to maintain ending finished goods inventory equal to 10% of next month's sales. 1. Prepare a sales budget for E-Lan Electronics 2. Prepare a production budget for E-Lan Electronics E-Lan Electronics Budgeting Project Step 2 E-Lan Electronics is now preparing the budget for direct materials purchases, direct labor, and manufacturing overhead. Each unit production requires 1 Gizmo and 3 Flobs E-Lan pays $ 7 per Gizmo and $ 2.50 per Flob Management prefers to maintain ending raw materials inventory equal to materials 30% of next month needed in production. Raw materials inventory at the end of last year met that requirement $ 18.00 per hour Each unit of production requires 0.8 direct labor hours at a cost of Variable overhead costs are: Indirect materials $ 0.38 per unit Indirect Labor $ 1.20 per unit Other $ 1.12 per unit Fixed overhead costs per month: Salaries 212,000 Rent 2$ 16,000 Depreciation $ 27,000 1. Prepare a direct materials purchases budget for E-Lan Electronics 2. Prepare a direct labor budget for E-Lan Electronics 3. Prepare a manufacturing overhead budget for E-Lan Electronics E-Lan Electronics Budgeting Project Step 3 E-Lan Electronics expects the following as pertaining to the capital expenditures and cash budgets. Capital Expenditures The company plans to purchase selling and administrative equipment totaling The company plans to purchase Production equipment totaling Both will be purchased at the end of the March from operating cash flow and will not affect depreciation expense for the first quarter. $ 180,000 $ 3,100,000 Cash Budget All sales are on credit. The company expects to collect 75% of sales in the month of sale, 22%of sales in the month following the sale, 3% percent will be uncollectable. Accounts receivable at the end of last year totaled $ 1,980,000 This represents the collectable amount of December sales. The company give credit terms of 2/ EOM, n/EOM second month All direct materials purchases are on credit. The company expects to pay 70% of purchases in the month of purchase and 30% the following month. Accounts Payable to be paid in January is $ 1,640,000 The company has a credit line of $3,000,000 for operations. At the end of every month, the cash balance should be $ 50,000. The cash budget should include an estimate of amounts to be borrowed or returned to the credit line, and an estimated balance of the credit line. The Credit line has a balance at the end of December of $ 362,000 The company has good credit and can borrow funds on a secured basis at 4% but has not done so. E-Lan Electronics Budgeting Project Step3 (page 2) E-Lan Electronics expects the following Selling and Administrative Expenses Salaries $ 15,000 Rent $ 17,000 Advertising $ 82,000 Depreciation $ 18,500 Other $ 6,700 Sales Commissions $ 1.50 Per Unit Interest 12% annual rate. Paid on last months ending balance of Credit Line 1. Prepare a Selling and Administrative Budget 2. Prepare a capital expenditures budget 3. Prepare a cash budget 4. What Problems exists in regards to the operating line? What is the cause? What should be done to remedy the situation? How much would it save the company going forward? 5. Prepare a budgeted Income Statement (Cost of Goods Sold should be calculated based on estimated costs of production for the quarter.) Budgeting Project Check Figures Total Sales 30,939,600 Total Raw Materials Purchased 11,848,588 Total Direct Labor Cost (March) 3,924,720 Budgeted Production Cost per Unit 3.64 Ending Finished Goods Inventory 785,799 (Quarter) 1,534,179 (With December) Total S&A Expenses 2,567,088 Total Financing 2,629,913 Net Income 1,396,306 Assets 15,147,189
Expert Answer:
Related Book For
Fundamentals of Cost Accounting
ISBN: 978-0077398194
3rd Edition
Authors: William Lanen, Shannon Anderson, Michael Maher
Posted Date:
Students also viewed these accounting questions
-
Master Electronics Company uses flexible budgets that are based on the following data: Sales commissions . . . . . . . . . . . . . . . . . . . . . . . . . . . 7% of sales Advertising expense . . . ....
-
Solid Box Fabrications manufactures boxes for workstations. The firms standard cost sheet prior to October of the current year and actual results for October are as follows: Required information [The...
-
In divisional income statements prepared for Mills Construction Company, the Payroll Department costs are charged back to user divisions on the basis of the number of payroll checks, and the...
-
Sandhill Company manufactures hockey pucks and soccer balls, For both products, materials are added at the beginning of the production process and conversion costs are incurred evenly. Sandhill uses...
-
A pharmaceutical company wants to test the effectiveness of a new allergy drug. The company identifies 250 females ages 30 to 35 who suffer from severe allergies. The subjects are randomly assigned...
-
Social media is a collaborative tool. Do you think there could be downsides to a collaborative approach to developing your career? For example, might there be repercussions from your boss for you...
-
To prepare the statement of cash flows, accountants for A-Mobile, Inc., vou have summarized 2008 activity in the Cash account as follows: Requirement Prepare A-Mobile's statement of cash flows for...
-
The U.S. Energy Department states that 60% of all U.S. households have ceiling fans. In addition, 29% of all U.S. households have an outdoor grill. Suppose 13% of all U.S. households have both a...
-
Research can be described as a systematic and organized effort to investigate a specific problem that needs a solution. Below are types of research need to be considered before starting research....
-
1. a. How much did the materials cost per unit change between June and July? b. How much did the conversion cost per unit change between June and July? 2. Which is the optimal choice of material and...
-
The polar substance on polar adsorbent: a) it certainly has a small migration distance; b) it is most likely that it has a large migration distance; c) it is most likely that it has a small migration...
-
Assignment 2 This assignment/project will cover the length of the entire course with a portion of the project due each module. You will select a role and address the assignment each week from that...
-
18. On January 15, 2005 Raymonda spent $600,000 to purchase a new warehouse that she used in her business. At the time of purchase, the value of the land was $100,000. On September 2, 2023 Raymonda...
-
Imagine that you have just been tasked with directing a major marketing campaign initiative in the rollout of the new local Reproductive Health Center. Although historically the medical center had...
-
Let f(x) = cos x. Determine the x-value(s) where the function has a maximum or minimum value on [0, 2). To enter , type Pi (with a capital P) The fields below accept a list of numbers or formulas...
-
(f) We have established Work-Energy theorem: m 0 v = W 2 where the left-hand side becomes the change in kinematic energy and the right-hand side is the work done by artificial gravitational force....
-
What is leadership? How to you explain leadership?And what are the features of leadership?why leadership is important
-
Explain the Hawthorne effect.
-
A company processes a patented chemical, D-12, and produces two outputs, C-30 and C-40. In March, the costs to process D-12 are $450,000 for materials and $900,000 for conversion costs. C-30 has a...
-
How are product costing and cost allocation related?
-
A company has several units of old-model telephones that it is selling for $10 per unit. The units cost $25 to produce. Is the company engaging in predatory pricing? Explain.
-
Flynn Cycles uses the moving-weighted-average-cost method. Flynn started June with five bicycles that cost \(\$ 190\) each. On June 16, Flynn bought 20 bicycles at \(\$ 200\) each. On June 30, Flynn...
-
Garda's Equipment has the following items in its inventory on August 1: The company uses the specific-unit-cost method for costing inventory. During August, it sold units \(6 \mathrm{X} 6 \mathrm{~A}...
-
Use the Flynn Cycles data in S6-5 , except assume that Flynn uses the movingweighted-average-cost method, and journalize the following transactions: a. The June 16 purchase of inventory on account b....
Study smarter with the SolutionInn App