Use Part 1 and the budgets that have been completed to fill out the empty budgets shown
Fantastic news! We've Found the answer you've been seeking!
Question:
Part 1 | ||||||||||||
I have a template set up on the Budgetsolution worksheet that you should use to complete the required budgets and requirements stated below. | ||||||||||||
You need to use cell references in the development of your budgets. | ||||||||||||
You must use this worksheet to reference the data that is being inputted onto the budgets on the budget worksheet. | ||||||||||||
You should use this worksheet as your data field and only use cell references and formulas in your budgets. | ||||||||||||
Your grade will be based on accuracy of your solution and correct usage of excel. The budget worksheet has formatted budgets for you to complete. | ||||||||||||
The beauty behind excel is that managers can perform what-if analysis just by changing the data, so you do not need to retype the budgets if you | ||||||||||||
have used cell references and formulas throughout. | ||||||||||||
Data Scenario: | ||||||||||||
You have just been hired into a management position which requires the application of your budgeting skills. | ||||||||||||
You find out that budgeting has not been a priority of the company. | ||||||||||||
You have contacted various areas on the organization and have accumulated the information below to assist you | ||||||||||||
in preparing a comprehensive budget. | ||||||||||||
Manufacturing Inc. produces a part used in the production of engines. | ||||||||||||
Actual Sales and Projected sales in units: | ||||||||||||
March (Actual) | 38,000 | |||||||||||
April | 40,000 | |||||||||||
May | 50,000 | |||||||||||
June | 60,000 | |||||||||||
July | 65,000 | |||||||||||
Sales are the following type: | 60% | Cash sales collected in month of sale | ||||||||||
40% | Credit sales collected in the following month of sale | |||||||||||
The following data pertains to the manufacturing process. | ||||||||||||
1. Finished goods inventory | March 31st | 32,000 | units | $148.71 | budgeted cost to make a unit | |||||||
Desired ending finished goods for each month | 80% | of next month's sales volume | ||||||||||
2. Direct materials used: | ||||||||||||
Direct Material | Per-Unit Usage | Cost per Pound | ||||||||||
Metal | 10 | pounds | $8 | |||||||||
The beginning balance of each month needs to be able to produce | 50% | of that month's estimated sales volume | ||||||||||
Beginning material in pounds as of April 1st | 200,000 | |||||||||||
3. The direct labor used per unit | 4 | hours | $9.25 | per hour | ||||||||
4. Overhead each month is estimated based on direct labor hours per variable cost. All costs that use cash are paid in month incurred. | ||||||||||||
Fixed cost | Variable cost | |||||||||||
Supplies | $1.00 | |||||||||||
Power | 0.50 | |||||||||||
Maintenance | $28,000 | 0.40 | ||||||||||
Supervision | 16,000 | |||||||||||
Depreciation | 200,000 | |||||||||||
Taxes | 12,000 | |||||||||||
Other | 80,000 | 1.10 | ||||||||||
Total | $336,000 | $3.00 | ||||||||||
5. Monthly selling and administrative expenses are based on units sold per variable cost. All costs that use cash are paid in month incurred. | ||||||||||||
Fixed cost | Variable cost | |||||||||||
Salaries | $50,000 | |||||||||||
Commissions | $1 | |||||||||||
Depreciation | 40,000 | |||||||||||
Shipping | 0.6 | |||||||||||
Other | 20,000 | 0.4 | ||||||||||
Total | $110,000 | $2.00 | ||||||||||
6. Unit selling price | $174 | per unit | ||||||||||
7. Cash balance as of April 1st | $160,000 | |||||||||||
Required: You must use cell references on the BudgetSolution worksheet, by referencing this worksheet that contains the data. | ||||||||||||
Prepare the following second quarter budgets and answer the questions listed on the template provided on the BudgetSolution Worksheet. I have adapted the budget model to meet the needs of this company. | ||||||||||||
If I bolded a line item, that is a header and does not need computation on that row. | ||||||||||||
Please note the quarter column is for the quarter so not all lines should be added across in the quarter column. When you have beginning and ending inventory or cash balances this is for the quarter and should be brought over to the quarter column. | ||||||||||||
1. Sales Budget per month and quarter. | ||||||||||||
2. Production Budget per month and quarter. | ||||||||||||
3. Direct materials purchase budget per month and quarter. | ||||||||||||
4. Manufacturing Cost budget per month and quarter. | ||||||||||||
5. Selling and administrative expenses budget per month and quarter. | ||||||||||||
6. Cash budget per month and quarter. | ||||||||||||
7. Based on the quarterly cash budget you prepared, provide recommendations on cash management. Your comments should be directed at management. | ||||||||||||
8. Budgeted income statement (ignore income tax) for the quarter. | ||||||||||||
9. What if the company decides to lay off one of the administrative staff. The monthly salaries will be reduced by $5,000, what budgets are effected? Why? | ||||||||||||
What is the New Net income(Loss) for the quarter? Use Part 1 and the budgets that have been completed to fill out the empty budgets shown and answer question #7 and #9 |
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date: