Beirut Rifles Inc. produces and distributes different kinds of guns. The information below about Beirut's operations...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Beirut Rifles Inc. produces and distributes different kinds of guns. The information below about Beirut'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: a. Selling price was $65 per unit in 2019 and will not change during 2020. Actual and Estimated Sales are as follows - Estimated 2020 January: 22,000 units Actual 2019 December: 15,000 units February: 18,000 units March: 15,000 units April: 16,000 units May: 15,000 units b. The company produces enough units each month to meet that month's sales plus a desired inventory level equal to 25% of next month's estimated sales. Finished goods inventory at the end of 2019 consisted of 2,000 units. c. The company purchases enough raw materials each month for the current month's production requirement and 20% of next month's production requirement. Each unit of product requires 4 kilograms of raw material at $0.50 per kilogram. There were 25,000 kilograms of raw materials in inventory at the end of 2019. Beirut pays 30% of the raw material purchases in the month of purchase and the remaining 70% in the following month. d. Each unit of finished product requires 1.5 labor-hours. The average wage rate is $18 per hour. e. Variable manufacturing overhead is 40% of the direct labor cost. f. Sales are 30% in cash and 70% in credit. Credit sales are collected in the month following sale. g. Fixed manufacturing overhead costs (per month) are as follows - $ 6,500 $ 3,400 $85,000 $ 2,000 Factory Manager's Salary Factory Insurance Factory Rent Depreciation of factory equipment h. Total fixed S & A expenses are as follows - $ 3,000 $ 8,000 $ 750 $ 5,000 $12,950 Advertising Depreciation Insurance Salaries Other i. Variable selling and administrative expenses consist of $3/unit for shipping and 10% of sales for commissions. j. The balance sheet as of December 31, 2019 is as follows - Assets $ 70,000 Cash Accounts Receivable Inventory: Raw Materials Inventory: Finished Goods Plant and Equipment Less: Accumulated Depreciation 512,000 $ 12,500 82,000 $1,100,000 (180,000) 94,500 920,000 $1,596,500 Total Assets Liabilities and Equity Accounts Payable Long-Term Notes payable $ 27,500 819,000 Common Shares 635,000 Retained Earnings Total Liabilities and Shareholder's Equity 115,000 $1,596,500 Additional information is as follows - 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. Ignore interest rates and income tax. A minimum cash balance of $40,000 is required at the end of each month. Required: 1. Prepare the following budgets for each of the first three months of 2020. [21 marks) a. Sales budget. b. Production budget. c. Raw materials purchases budget. d. Direct labour and manufacturing overhead budget. e. Ending finished goods inventory budget f. Selling and administrative budget. g. Cash budget. 2. Prepare a budgeted income statement for the first three months of 2020 and a budgeted balance sheet as of March 31, 2020. [9 marks) Beirut Rifles Inc. produces and distributes different kinds of guns. The information below about Beirut'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: a. Selling price was $65 per unit in 2019 and will not change during 2020. Actual and Estimated Sales are as follows - Estimated 2020 January: 22,000 units Actual 2019 December: 15,000 units February: 18,000 units March: 15,000 units April: 16,000 units May: 15,000 units b. The company produces enough units each month to meet that month's sales plus a desired inventory level equal to 25% of next month's estimated sales. Finished goods inventory at the end of 2019 consisted of 2,000 units. c. The company purchases enough raw materials each month for the current month's production requirement and 20% of next month's production requirement. Each unit of product requires 4 kilograms of raw material at $0.50 per kilogram. There were 25,000 kilograms of raw materials in inventory at the end of 2019. Beirut pays 30% of the raw material purchases in the month of purchase and the remaining 70% in the following month. d. Each unit of finished product requires 1.5 labor-hours. The average wage rate is $18 per hour. e. Variable manufacturing overhead is 40% of the direct labor cost. f. Sales are 30% in cash and 70% in credit. Credit sales are collected in the month following sale. g. Fixed manufacturing overhead costs (per month) are as follows - $ 6,500 $ 3,400 $85,000 $ 2,000 Factory Manager's Salary Factory Insurance Factory Rent Depreciation of factory equipment h. Total fixed S & A expenses are as follows - $ 3,000 $ 8,000 $ 750 $ 5,000 $12,950 Advertising Depreciation Insurance Salaries Other i. Variable selling and administrative expenses consist of $3/unit for shipping and 10% of sales for commissions. j. The balance sheet as of December 31, 2019 is as follows - Assets $ 70,000 Cash Accounts Receivable Inventory: Raw Materials Inventory: Finished Goods Plant and Equipment Less: Accumulated Depreciation 512,000 $ 12,500 82,000 $1,100,000 (180,000) 94,500 920,000 $1,596,500 Total Assets Liabilities and Equity Accounts Payable Long-Term Notes payable $ 27,500 819,000 Common Shares 635,000 Retained Earnings Total Liabilities and Shareholder's Equity 115,000 $1,596,500 Additional information is as follows - 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. Ignore interest rates and income tax. A minimum cash balance of $40,000 is required at the end of each month. Required: 1. Prepare the following budgets for each of the first three months of 2020. [21 marks) a. Sales budget. b. Production budget. c. Raw materials purchases budget. d. Direct labour and manufacturing overhead budget. e. Ending finished goods inventory budget f. Selling and administrative budget. g. Cash budget. 2. Prepare a budgeted income statement for the first three months of 2020 and a budgeted balance sheet as of March 31, 2020. [9 marks)
Expert Answer:
Related Book For
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...
-
Lacoste t-shirts come with an average price of $ 120 a piece, at their factory outlet with a std. deviation of $ 17. But at the Seasonal Sale (Discount) outlets of these t- shirts, it was also...
-
Mr. Gonzalez wishes to sell a bond that has a face value of $1,000. The bond bears an interest rate of 8% with bond interest payable semiannually. Four years ago, $920 was paid for the bond. At least...
-
Devise an algorithm that finds the first term of a sequence of positive integers that is less than the immediately preceding term of the sequence.
-
What are the factors that shape software modeling?
-
During 2015, LeBron Corporation accepts the following notes receivable. a. On April 1, LeBron provides services to a customer on account. The customer signs a four-month, 9% note for $7,000. b. On...
-
Solve csc = 2.7451 for - 720 0720. Round your answers to the nearest tenth of a degree. (C-3 marks)
-
(a) The steps in the accounting cycle for a merchandising company differ from the steps in the accounting cycle for a service company. Do you agree or disagree? (b) Is the measurement of net income...
-
1. Write introductory paragraphs on ANY TWO of the following topics. 2. Write concluding paragraphs for the two introductory paragraphs you have composed. Topics: i. Computer virus ii. Examination...
-
How does the implementation of the Lottery Scheduling algorithm leverage probabilistic principles to allocate CPU resources based on process priorities and associated lottery ticket distributions,...
-
How do scheduling algorithms like Proportional-Share Scheduling (PSS) or Weighted Fair Queuing (WFQ) address the need for resource allocation fairness in shared computing environments, where multiple...
-
What online activities might cause malware to be installed on your computer ? Which specific website provide reputable anti malware apps for mobile devices ? What new techniques will you use to avoid...
-
How an organization remains successful is when their supply chain managers are strategists, able to synchronize every effort involved in the process: planning, sourcing, producing and delivering a...
-
Explain how to get approvals and compile a formal project plan. Include in your explanation an illustration and use bullets in each sub heading. Discuss how to set up a monitoring and management...
-
(b). Cross sectional area of a machine element is shown in figure B.4.b. below, Determine the centroid in x and y direction for the area given below. (10 marks) y 240 mm -R60 mm -R120 mm 160 mm 80 mm...
-
Grace is training to be an airplane pilot and must complete five days of flying training in October with at least one day of rest between trainings. How many ways can Grace schedule her flying...
-
Evaluate the logarithm using the change-of-base formula (a) With common logarithms and (b) With natural logarithms. Round your results to three decimal places. 1. log2 6 2. log12 200 3. log1/2 5 4....
-
In Exercises 1-4, solve the equation. 1. sin 2x sin x = 0 2. sin 2x sin x = cos x 3. cos 2x cos x = 0 4. cos 2x + sin x = 0
-
The number N of beavers in a given area after x years can be approximated by N = 5.5 · 100.23x, 0 ¤ x ¤ 10. Use the model to approximate how many years it will take for the...
-
A project under consideration has a 10-year projected life. The initial investment for the project is estimated to have a mean of \(\$ 10,000\) and a standard deviation of \(\$ 1,000\). The annual...
-
True or False: In determining the optimum replacement interval, it is necessary to assume negligible salvage values.
-
Uncertainty can impact many elements of an engineering economic analysis. Given the list of factors below, rank them from most to least uncertain, and briefly justify why you ranked them in that...
Study smarter with the SolutionInn App