Al-Nada Company is preparing its master budget for 2016. Relevant data pertaining to its sales, production,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Al-Nada Company is preparing its master budget for 2016. Relevant data pertaining to its sales, production, and direct materials budgets are as follows: Sales: 1. Sales for the year are expected to total 1,500,000 units. Quarterly sales are 20%, 25%, 25%, and 30% respectively. The sales price is expected to be $60 per unit for the first three quarters and $65 per unit beginning in the fourth quarter. Sales in the first quarter of 2010 are expected to be 10% higher than the budgeted sales for the first quarter of 2011. Production: Management desires to maintain ending finished goods inventories at 25% of next quarter's budgeted sales volume. 2. 3. Direct materials: Each unit requires 4 pounds of raw materials at a cost of S6 per pound. Management desires to maintain raw materials inventories at 5% of the next quarter's production requirements. Assume the production requirements for the first quarter of 2010 are 950,000 pounds. 4. Direct labor hours are determined from the production budget. Al-Kamal Company, two hours of direct labor are required to produce each unit of finished goods. The anticipated hourly wage rate is $15. 5. Al-Kamal Company expects variable costs to fluctuate with production volume on the basis of the following rates per direct labor hour: indirect materials $1.50, indirect labor $2.00, utilities $0.50, and maintenance $0.40. Thus, for the 6,500 direct labor hours to produce 3,100 units, budgeted indirect materials are $6,200 (6,500 x $1.50), and budgeted indirect labor is $7,600 (6,500 x $2.00). Al-Kamal also recognizes that some maintenance is fixed. The amounts reported for fixed costs are assumed 6. Variable expense rates per unit of sales are sales commissions $2.50 and freight-out $1. Variable expenses per quarter are based on the unit sales from the sales budget. Al-Kamal expects sales in the first quarter to be 4,000 units. Fixed expenses are based on assumed data. 7. Al-Nada company has the following information Company sold 15,000 units of product. Sales price is $60 per unit. Interest expense is expected to be $100, and Income taxes are estimated to be $12,000. Cost Element direct materials Cost of One Right-ride Illustration 20-7 Direct labor Manufacturing Overhead Total Unit Cost Cost of Goods Sold 15000X $60-$660.00 20-9 20-10 Quantity 2 Pounds 2 Hours 2 Hours Unit Cost $ 4.00 $ 10.00 $ 8.00 Requirements 5. Prepare the Manufacturing Overhead budget by quarters for 2016 6. Prepare a selling and administrative expense budget by quarters for 2016 7. Prepare income statement budget Total $ 8.00 $ 20.00 $ 16.00 $ 44.00 Al-Nada Company E. Manufacturing Overhead budget for the Year Ending December 31,2016 Variable costs Indirect material (1.50/hour) Indirect labor (2.00/hour) Utilities ($0.50/hour) Maintenance ($0.40/hour). Total variable costs Fixed cost Supervisory salaries Depreciation 1 Quarters 2 Taxes and Insurance Maintenance Total fixed cost Total manufacturing overhead Direct labor hours manufacturing overhead rate per direct hour = 3 4 Year Al-Nada Company F. selling and administrative expense budget for the Year Ending December 31,2016 Bandaged sales in units Variable expense sales commissions ($2.50 per unit) freight-out ($1per unit) Total variable expenses Fixed expenses Advertising Sales salaries Office salaries Depreciation Taxes and Insurance Total fixed expenses Total selling and administrative expense 1 Quarters 2 3 4 Year Al-Nada Company G. Prepare income statement budget for the Year Ending December 31,2016 Sales Cost of goods sold Gross profit Selling and administrative expense Income from operating Interest expense Income before taxes Taxes Net income Al-Nada Company is preparing its master budget for 2016. Relevant data pertaining to its sales, production, and direct materials budgets are as follows: Sales: 1. Sales for the year are expected to total 1,500,000 units. Quarterly sales are 20%, 25%, 25%, and 30% respectively. The sales price is expected to be $60 per unit for the first three quarters and $65 per unit beginning in the fourth quarter. Sales in the first quarter of 2010 are expected to be 10% higher than the budgeted sales for the first quarter of 2011. Production: Management desires to maintain ending finished goods inventories at 25% of next quarter's budgeted sales volume. 2. 3. Direct materials: Each unit requires 4 pounds of raw materials at a cost of S6 per pound. Management desires to maintain raw materials inventories at 5% of the next quarter's production requirements. Assume the production requirements for the first quarter of 2010 are 950,000 pounds. 4. Direct labor hours are determined from the production budget. Al-Kamal Company, two hours of direct labor are required to produce each unit of finished goods. The anticipated hourly wage rate is $15. 5. Al-Kamal Company expects variable costs to fluctuate with production volume on the basis of the following rates per direct labor hour: indirect materials $1.50, indirect labor $2.00, utilities $0.50, and maintenance $0.40. Thus, for the 6,500 direct labor hours to produce 3,100 units, budgeted indirect materials are $6,200 (6,500 x $1.50), and budgeted indirect labor is $7,600 (6,500 x $2.00). Al-Kamal also recognizes that some maintenance is fixed. The amounts reported for fixed costs are assumed 6. Variable expense rates per unit of sales are sales commissions $2.50 and freight-out $1. Variable expenses per quarter are based on the unit sales from the sales budget. Al-Kamal expects sales in the first quarter to be 4,000 units. Fixed expenses are based on assumed data. 7. Al-Nada company has the following information Company sold 15,000 units of product. Sales price is $60 per unit. Interest expense is expected to be $100, and Income taxes are estimated to be $12,000. Cost Element direct materials Cost of One Right-ride Illustration 20-7 Direct labor Manufacturing Overhead Total Unit Cost Cost of Goods Sold 15000X $60-$660.00 20-9 20-10 Quantity 2 Pounds 2 Hours 2 Hours Unit Cost $ 4.00 $ 10.00 $ 8.00 Requirements 5. Prepare the Manufacturing Overhead budget by quarters for 2016 6. Prepare a selling and administrative expense budget by quarters for 2016 7. Prepare income statement budget Total $ 8.00 $ 20.00 $ 16.00 $ 44.00 Al-Nada Company E. Manufacturing Overhead budget for the Year Ending December 31,2016 Variable costs Indirect material (1.50/hour) Indirect labor (2.00/hour) Utilities ($0.50/hour) Maintenance ($0.40/hour). Total variable costs Fixed cost Supervisory salaries Depreciation 1 Quarters 2 Taxes and Insurance Maintenance Total fixed cost Total manufacturing overhead Direct labor hours manufacturing overhead rate per direct hour = 3 4 Year Al-Nada Company F. selling and administrative expense budget for the Year Ending December 31,2016 Bandaged sales in units Variable expense sales commissions ($2.50 per unit) freight-out ($1per unit) Total variable expenses Fixed expenses Advertising Sales salaries Office salaries Depreciation Taxes and Insurance Total fixed expenses Total selling and administrative expense 1 Quarters 2 3 4 Year Al-Nada Company G. Prepare income statement budget for the Year Ending December 31,2016 Sales Cost of goods sold Gross profit Selling and administrative expense Income from operating Interest expense Income before taxes Taxes Net income
Expert Answer:
Answer rating: 100% (QA)
Here is the solution A Sales Budget Quarter 1 2 3 4 Total Budgeted Units in thousands 300 375 375 45... View the full answer
Posted Date:
Students also viewed these accounting questions
-
Oak Creek Company is preparing its master budget for 2010. Relevant data pertaining to its sales, production, and direct materials budgets are as follows. Sales: Sales for the year are expected to...
-
Green River Company is preparing its master budget for 2012. Relevant data pertaining to its sales, production, and direct materials budgets are as follows. Sales: Sales for the year are expected to...
-
Ash Creek Company is preparing its master budget for 2012. Relevant data pertaining to its sales, production, and direct materials budgets are as follows. Sales: Sales for the year are expected to...
-
On December 31, 2021, Tiny Tims Tech, Inc. a private company who follows ASPE, leased a colour copier from Cory Copy Corporation at a price of $479,079. The lease agreement specifies annual payments...
-
A two-tailed test with = 0.05. Determine the critical value(s) for a one-mean z-test. For each exercise, draw a graph that illustrates your answer.
-
1. Analyze each of these companies using the value chain and competitive forces models. 2. Compare the three companies e- commerce business models. Which is the strongest? Explain your answer. 3....
-
Can a patient consent to a procedure and then withdraw it? Discuss your answer.
-
Glen Pool Club, Inc., has a $ 150,000 mortgage liability. The mortgage is payable in monthly installments of $ 1,543, which include interest computed at an annual rate of 12 percent (1 percent...
-
= = = Standard Income Statement Financial Statements in CAD Dollars Using the numbers from the two income statements, fill in the percentages calculated for the common-sized vertical analysis, then...
-
Palisade Creek Co. is a merchandising business. The account balances for Palisade Creek Co. as of May 1, 2014 (unless otherwise indicated), are as follows: During May, the last month of the fiscal...
-
Explain poll function with suitable example. Discuss concept of socket programming. Discuss the types of eclitor with example and eclitor structure
-
Give examples of two activities that courts have classified as not being abnormally dangerous and explain why they were not considered to be so.
-
What is the general rule regarding liability for damage caused by trespassing animals?
-
True Or False To recover for the tort of malicious prosecution, the proceedings must be concluded in the plaintiffs favor.
-
Filing a counterclaim solely for the purpose of delaying proceedings is an example of ____________ ____________ ____________ ____________ ____________.
-
True Or False A plaintiff can recover for public nuisance only if something physical enters the plaintiffs property and causes a substantial interference.
-
1. Create an email draft with the intentions of starting a salary negotiation. It can be with for your current employer, an employer you have your eye on, or a fictional employer.
-
The cash records of Holly Company show the following four situations. 1. The June 30 bank reconciliation indicated that deposits in transit total $720. During July, the general ledger account Cash...
-
(a) What percentage of those not completing high school were females? (b) What percentage of those not completing high school were males? (c) What percentage of those completing high school were...
-
What percentage of the 9,449 survey respondents live in the Eastern part of the county?
-
Which county region has the largest percentage of respondents?
Study smarter with the SolutionInn App