Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only)
Expert Answer:
Related Book For
Understanding Basic Statistics
ISBN: 978-1111827021
6th edition
Authors: Charles Henry Brase, Corrinne Pellillo Brase
Posted Date:
Students also viewed these general management questions
-
Optima Company is a high-technology organization that produces a mass-storage system. The design of Optimas system is unique and represents a breakthrough in the industry. The units Optima produces...
-
Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces...
-
Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces...
-
A gaseous mixture consists of 80.0 mole percent N2 and 20.0 mole percent O2 (the approximate composition of air). Suppose water is saturated with the gas mixture at 25C and 1.00 atm total pressure,...
-
Given the following adjusted trial balance, record the appropriate closing entries. What is net income for theyear? SR Ski Shop, Inc. Adjusted Trial Balance December 31, 2011 Debit Credit Cash...
-
A parallel beam of Unpolarized light in air is incident at an angle of 54.5 (with respect to the normal) on a plane glass surface. The reflected beam is completely linearly polarized. (a) What is the...
-
Five test scores are shown below. The first 4 test scores are 15% of the final grade, and the last test score is 40% of the final grade. Find the weighted mean of the test scores. 85 92 84 89 91
-
The Lawson Manufacturing Company has the following budgeted overhead cost and other data for its assembly department for the month of April: Budgeted Data: Indirect labor and supplies . $170,000...
-
When monochromatic light of an unknown wavelength falls on a sample of copper, a minimum potential of 2.49 V is required to stop all of the ejected photoelectrons. (The work function for copper is...
-
You are valuing Melissa Corporation. You have discounted the future free cash flows back to the present at an appropriate discount rate and get a present value of $140,000,000. When reviewing the...
-
15. An empty swimming pool with a square floor dimension has a volume of 3y m. Given the weight of air in the swimming pool is about 500 N and the air density is 1.29 kg/m. (a) (b) Find the length of...
-
What is marketing management ? Explain the marketing strategy and plan.
-
Ex: (projectile motion) An electron is fired midway between two 4 cm long horizontal plates. The launch speed is 2.59106 m/s and the angle is 30 above the horizontal. If the electron just leaves the...
-
To complete the discussion, you will need to craft an initial post that utilizes at least one referenced source (cited and listed as a reference) Begin with an explanation of the three types of...
-
Section 1 - Required Savings for Retirement The Association of Super Funds Australia (ASFA) suggests that to achieve a modest retirement lifestyle, a couple would require $45,800 a year (based on...
-
1. Imagine you are the senior manager of a marketing department and notice that your employees sometimes arrive on time, but sometimes arrive late at work. You decide to use the principles from...
-
Obtain Gy for the feedforward-feedback system shown in Fig. so that C does not change when a disturbance in C, occurs. Would there be any problem in implementing this G If Gy is to be a lead-lag...
-
Write the binomial probability in words. Then, use a continuity correction to convert the binomial probability to a normal distribution probability. P(x 110)
-
An economist is studying the job market in Denver-area neighborhoods. Let x represent the total number of jobs in a given neighborhood, and let y represent the number of entry-level jobs in the same...
-
The following data are based on information from the book The Rating Guide to Life in Americas Small Cities (by G. S. Thomas, Prometheus Books). Let x be the percentage of 16- to 19-year-olds not in...
-
Which of the following are continuous variables, and which are discrete? (a) Speed of an airplane (b) Age of a college professor chosen at random (c) Number of books in the college bookstore (d)...
-
An extremely intriguing feature of quantum entanglement is a property that has been called the "monogamy of entanglement": a particle can only be maximally entangled with precisely one other...
-
We had mentioned that from the partition function \(Z\), all possible thermodynamical quantities can be determined. In this problem, we will use the harmonic oscillator's partition function of Eq....
-
Let's consider the harmonic oscillator immersed in a heat bath of temperature \(T\). For any Hermitian operator \(\hat{A}\), we can define its thermal average denoted as...
Study smarter with the SolutionInn App