Requirements Devon Manufacturing is preparing its master budget for the first quarter of the upcoming year....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Requirements Devon Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Devon Manufacturing's operations: (Click the icon to view the data.) (Click the icon to view additional data.) Read the requirements. Requirement 1. Prepare a schedule of cash collections for Januarv. February, and March, and for the quarter in total. - More info - 1. 2. Prepare a schedule of cash collections for January, February, and March, and for the quarter in total. Prepare a production budget. (Hint: Unit sales = Sales in dollars / Selling price per unit.) 3. Prepare a direct materials budget. 4. Prepare a cash payments budget for the direct material purchases from Requirement 3. (Use the accounts payable balance at December 31 of prior year for the prior month payment in January.) 5. Prepare a cash payments budget for direct labor. 6. Prepare a cash payments budget for manufacturing overhead costs. 5698o 7. Prepare a cash payments budget for operating expenses. 8. Prepare a combined cash budget. 9. Calculate the budgeted manufacturing cost per unit (assume that fixed manufacturing overhead is budgeted to be $0.70 per unit for the year). 10. Prepare a budgeted income statement for the quarter ending March 31. (Hint: Cost of goods sold = Budgeted cost of manufacturing one unit x Number of units sold.) Print Done a. Actual sales in December were $70,000. Selling price per unit is projected to remain stable at $10 per unit throughout the budget period. Sales for the first five months of the upcoming year are budgeted to be as follows: January $ 80,000 February $ 92,000 March.. $ 99,000 April May.. $ 97,000 $ 85,000 b. Sales are 30% cash and 70% credit. All credit sales are collected in the month following the sale. c. Devon Manufacturing has a policy that states that each month's ending inventory of finished goods should be 25% of the following month's sales (in units). d. Of each month's direct material purchases, 20% are paid for in the month of purchase, while the remainder is paid for in the month following purchase. Two pounds of direct material is needed per unit at $2.00 per pound. Ending inventory of direct materials should be 10% of next month's production needs. e. Most of the labor at the manufacturing facility is indirect, but there is some direct labor incurred. The direct labor hours per unit is 0.01. The direct labor rate per hour is $12 per hour. All direct labor is paid for in the month in which the work is performed. The direct labor total cost for each of the upcoming three months is as follows: January February March..... $ 996 $ 1,125 $ 1,182 Current Assets as of December 31 (prior year): Cash $ 4,500 Accounts receivable, net $ 47,000 Inventory $ Property, plant, and equipment, net $ 15,500 120,000 Accounts payable.. $ 42,400 Capital stock.. $ 124,000 Help me solve th Retained earnings. $ 23,000 f. Monthly manufacturing overhead costs are $5,000 for factory rent, $3,000 for other fixed manufacturing expenses, and $1.20 per unit for variable manufacturing overhead. No depreciation is included in these figures. All expenses are paid in the month in which they are incurred. g. Computer equipment for the administrative offices will be purchased in the upcoming quarter. In January, Devon Manufacturing will purchase equipment for $5,000 (cash), while February's cash expenditure will be $12,000 and March's cash expenditure will be $16,000. h. Operating expenses are budgeted to be $1.00 per unit sold plus fixed operating expenses of $1,000 per month. All operating expenses are paid in the month in which they are incurred. No depreciation is included in these figures. i. Depreciation on the building and equipment for the general and administrative offices is budgeted to be $4,500 for the entire quarter, which includes depreciation on new acquisitions. j. Devon Manufacturing has a policy that the ending cash balance in each month must be at least $4,000. It has a line of credit with a local bank. The company can borrow in increments of $1,000 at the beginning of each month, up to a total outstanding loan balance of $130,000. The interest rate on these loans is 1% per month simple interest (not compounded). The company would pay down on the line of credit balance in increments of $1,000 if it has excess funds at the end of the quarter. The company would also pay the accumulated interest at the end of the quarter on the funds borrowed during the quarter. k. The company's income tax rate is projected to be 30% of operating income less interest expense. The company pays $10,000 cash at the end of February Requirements Devon Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Devon Manufacturing's operations: (Click the icon to view the data.) (Click the icon to view additional data.) Read the requirements. Requirement 1. Prepare a schedule of cash collections for Januarv. February, and March, and for the quarter in total. - More info - 1. 2. Prepare a schedule of cash collections for January, February, and March, and for the quarter in total. Prepare a production budget. (Hint: Unit sales = Sales in dollars / Selling price per unit.) 3. Prepare a direct materials budget. 4. Prepare a cash payments budget for the direct material purchases from Requirement 3. (Use the accounts payable balance at December 31 of prior year for the prior month payment in January.) 5. Prepare a cash payments budget for direct labor. 6. Prepare a cash payments budget for manufacturing overhead costs. 5698o 7. Prepare a cash payments budget for operating expenses. 8. Prepare a combined cash budget. 9. Calculate the budgeted manufacturing cost per unit (assume that fixed manufacturing overhead is budgeted to be $0.70 per unit for the year). 10. Prepare a budgeted income statement for the quarter ending March 31. (Hint: Cost of goods sold = Budgeted cost of manufacturing one unit x Number of units sold.) Print Done a. Actual sales in December were $70,000. Selling price per unit is projected to remain stable at $10 per unit throughout the budget period. Sales for the first five months of the upcoming year are budgeted to be as follows: January $ 80,000 February $ 92,000 March.. $ 99,000 April May.. $ 97,000 $ 85,000 b. Sales are 30% cash and 70% credit. All credit sales are collected in the month following the sale. c. Devon Manufacturing has a policy that states that each month's ending inventory of finished goods should be 25% of the following month's sales (in units). d. Of each month's direct material purchases, 20% are paid for in the month of purchase, while the remainder is paid for in the month following purchase. Two pounds of direct material is needed per unit at $2.00 per pound. Ending inventory of direct materials should be 10% of next month's production needs. e. Most of the labor at the manufacturing facility is indirect, but there is some direct labor incurred. The direct labor hours per unit is 0.01. The direct labor rate per hour is $12 per hour. All direct labor is paid for in the month in which the work is performed. The direct labor total cost for each of the upcoming three months is as follows: January February March..... $ 996 $ 1,125 $ 1,182 Current Assets as of December 31 (prior year): Cash $ 4,500 Accounts receivable, net $ 47,000 Inventory $ Property, plant, and equipment, net $ 15,500 120,000 Accounts payable.. $ 42,400 Capital stock.. $ 124,000 Help me solve th Retained earnings. $ 23,000 f. Monthly manufacturing overhead costs are $5,000 for factory rent, $3,000 for other fixed manufacturing expenses, and $1.20 per unit for variable manufacturing overhead. No depreciation is included in these figures. All expenses are paid in the month in which they are incurred. g. Computer equipment for the administrative offices will be purchased in the upcoming quarter. In January, Devon Manufacturing will purchase equipment for $5,000 (cash), while February's cash expenditure will be $12,000 and March's cash expenditure will be $16,000. h. Operating expenses are budgeted to be $1.00 per unit sold plus fixed operating expenses of $1,000 per month. All operating expenses are paid in the month in which they are incurred. No depreciation is included in these figures. i. Depreciation on the building and equipment for the general and administrative offices is budgeted to be $4,500 for the entire quarter, which includes depreciation on new acquisitions. j. Devon Manufacturing has a policy that the ending cash balance in each month must be at least $4,000. It has a line of credit with a local bank. The company can borrow in increments of $1,000 at the beginning of each month, up to a total outstanding loan balance of $130,000. The interest rate on these loans is 1% per month simple interest (not compounded). The company would pay down on the line of credit balance in increments of $1,000 if it has excess funds at the end of the quarter. The company would also pay the accumulated interest at the end of the quarter on the funds borrowed during the quarter. k. The company's income tax rate is projected to be 30% of operating income less interest expense. The company pays $10,000 cash at the end of February
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Damon Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Damon Manufacturing's operations: Current Assets as of December 31 (prior...
-
Presidio Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Presidio Manufacturing's operations: Current assets as of December 31...
-
A quality control manager at a manufacturing facility has taken four samples with four observations each of the diameter of a part. (a) Compute the mean of each sample. (b) Compute an estimate of the...
-
In May 1997, Calgary-based Bre-X Minerals collapsed when its gold assets were revealed to be dramatically less than had been claimed. Did this collapse affect the prices of other mining stocks? a....
-
Bergmanns rule (named after German biologist Carl Bergmann) is an ecogeographical rule that states that within a species, specimens will tend to be larger if they are from cooler climates or more...
-
What considerations are relevant in selecting a sampling technique in international marketing research?
-
An office employs several clerks who create documents and one operator who enters the document information in a computer system. The group creates documents at a rate of 25 per hour. The operator can...
-
Reddy transfers land (fmv of $55,000 and basis of $15,000) for 45% of RBB Co and $10,000 cash. Bluey transfers a truck (fmv of $45,000 and basis of $50,000) for 45% of RBB Co. Bingo provides services...
-
A company conducts an experiment to analyze the effect it has on the finish of a metal part. Factors to consider are: The depth of cut and the feed rate of the manufacturing machine.Three replicates...
-
How do budget officers use non-financial and accrual-based cost information in the budget process?
-
What is the inventory cost flow assumption the entity uses? What are the pros and cons on using such assumption compared to the other two alternative commonly used inventory cost flow assumptions?...
-
A boost from the government is helping the culture of entrepreneurship in Oman grow. Youngsters who have decided to make it on their own are seeing their ideas translating into profits. They now say...
-
Prepare an estimated seller's proceeds statement using the following numbers. Show your work. Remember, commission is calculated off of the sales price and expenses are deducted from the sales price....
-
Jolene Adams was a student with an interest in helping fight "food insecurity" in St. Louls. Food insecurity can occur when people aren't getting enough food or are not sure they can afford or find...
-
Briefly discuss the relevance of the concept of linguistic distance to global marketing.
-
What is the ideal number of children to have? This question was asked on the Sullivan Statistics Survey I. Draw a dot plot of the variable Children from theSullivanStatsSurveyI data set at...
-
Renkas Heaters selected data for October 2017 are presented here (in millions): Calculate the following costs: 1. Direct materials inventory 10/31/2017 2. Fixed manufacturing overhead costs for...
-
The following data are for Huang Wong Ping Retail Outlet Stores. The account balances (in thousands) are for 2017. 1. Compute (a) the cost of goods purchased and (b) the cost of goods sold. 2....
-
The Howell Corporation has the following account balances (in millions): Prepare an income statement and a supporting schedule of cost of goods manufactured for the year ended December 31, 2017. (For...
Study smarter with the SolutionInn App