You have learned a tremendous amount about creating the first year's budget for the original option...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have learned a tremendous amount about creating the first year's budget for the original option of the new TZEdge shoe. Now, you need to create quarterly budgets and a summary for the textured leather option using $74.07 per shoe as the cost of materials and $5.32 per shoe as the cost of labor. Unlike with the original option, only two pricing alternatives are being considered for the textured leather option. Table 1.7 shows the two pricing alternatives, as well as the expected sales volume in each quarter for these alternatives. Overhead is calculated at 29% of the direct labor costs, and the selling expense is assumed to be $5.10 per shoe. Table 1.7: Pricing alternatives for textured leather option 1stQTR 2ndQTR 3rdQTR 4th QTR Alternative: $/Pair #Pairs #Pairs #Pairs #Pairs Low Priced 215 560 710 950 1150 High Priced 255 325 410 535 640 Complete the following: 1. Create a new workbook named 1-5-Texture-Budget-Your-Name.xlsx, and then save the file. 2. Using the finished first quarter budget worksheet for the original option as a model (see Figure 1.24) Figure 1.24: Finished first quarter budget A B C D E F 1 Number of Shoes Per Pair TZEdge First 21 Quarter Budget 2 Overhead % of Labor 25% 3 4 Low Priced Medium Priced High Priced 5 Sales Volume #pairs: 6 Solling Price Per Pair: $ 1,000 200 S 750 225 S 350 250 7 Item 8 Revenue Total $ 200,000 S Costs per Low Priced Medium Priced High Priced Shoo Total 168,750 S Total 87,500 9 10 Cost of Goods Sold: 11 Materials $ 50 15 100,300 75,225 35,105 12 Direct Labor 7.33 14.660 10,995 5,131 13 Overhead 1.83 3.665 2,749 1,283 14 COGS Subtotal 118,625 88,969 41,519 15 16 Selling Expense 5.00 10,000 7.500 3,500 17 18 Projected Earnings S 71,375 5 72.281 5 42.481 19 20 Create the first quarter budget worksheet for the textured leather option, as follows: a. In cells A1:B2, enter the necessary inputs for the number of shoes per pair and the % of labor for overhead. b. In cell C1, enter the title TZEdge 1st Quarter Budget Textured Leather Option in bold and italic. Merge and center this title across cells C1:D1, and wrap the text so this title appears over 2 lines. Apply a gray shaded background to the title cells. c. In rows 4 through 6, enter the first quarter sales volume and price data, with the column headings Low Priced and High Priced in cells C4 and D4, respectively. Use similar formatting as shown in Figure 1.24. You have learned a tremendous amount about creating the first year's budget for the original option of the new TZEdge shoe. Now, you need to create quarterly budgets and a summary for the textured leather option using $74.07 per shoe as the cost of materials and $5.32 per shoe as the cost of labor. Unlike with the original option, only two pricing alternatives are being considered for the textured leather option. Table 1.7 shows the two pricing alternatives, as well as the expected sales volume in each quarter for these alternatives. Overhead is calculated at 29% of the direct labor costs, and the selling expense is assumed to be $5.10 per shoe. Table 1.7: Pricing alternatives for textured leather option 1stQTR 2ndQTR 3rdQTR 4th QTR Alternative: $/Pair #Pairs #Pairs #Pairs #Pairs Low Priced 215 560 710 950 1150 High Priced 255 325 410 535 640 Complete the following: 1. Create a new workbook named 1-5-Texture-Budget-Your-Name.xlsx, and then save the file. 2. Using the finished first quarter budget worksheet for the original option as a model (see Figure 1.24) Figure 1.24: Finished first quarter budget A B C D E F 1 Number of Shoes Per Pair TZEdge First 21 Quarter Budget 2 Overhead % of Labor 25% 3 4 Low Priced Medium Priced High Priced 5 Sales Volume #pairs: 6 Solling Price Per Pair: $ 1,000 200 S 750 225 S 350 250 7 Item 8 Revenue Total $ 200,000 S Costs per Low Priced Medium Priced High Priced Shoo Total 168,750 S Total 87,500 9 10 Cost of Goods Sold: 11 Materials $ 50 15 100,300 75,225 35,105 12 Direct Labor 7.33 14.660 10,995 5,131 13 Overhead 1.83 3.665 2,749 1,283 14 COGS Subtotal 118,625 88,969 41,519 15 16 Selling Expense 5.00 10,000 7.500 3,500 17 18 Projected Earnings S 71,375 5 72.281 5 42.481 19 20 Create the first quarter budget worksheet for the textured leather option, as follows: a. In cells A1:B2, enter the necessary inputs for the number of shoes per pair and the % of labor for overhead. b. In cell C1, enter the title TZEdge 1st Quarter Budget Textured Leather Option in bold and italic. Merge and center this title across cells C1:D1, and wrap the text so this title appears over 2 lines. Apply a gray shaded background to the title cells. c. In rows 4 through 6, enter the first quarter sales volume and price data, with the column headings Low Priced and High Priced in cells C4 and D4, respectively. Use similar formatting as shown in Figure 1.24.
Expert Answer:
Related Book For
Managerial Accounting Decision Making and Performance Management
ISBN: 978-0273764489
4th edition
Authors: Ray Proctor
Posted Date:
Students also viewed these finance questions
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Classify each of the following items as a public good, a private good, a mixed good, or a common resource. Georges Banks cod stock A courtside seat at the U.S. Open (tennis) A well-stocked buffet...
-
Penrith European Car Sales plc sells a new car with 'free' 5,000 kilometre and 20,000 kilometre services for a combined price of 41,500. The cost of the car from the manufacturer is 30,000. The two...
-
In earlier years, neither Hugo nor Wanda, his wife, made any taxable gifts. In 2017, Hugo gave $14,000 cash to each of his nieces, nephews, and grandchildren, 30 persons in total. In 2018, Wanda...
-
In February 2007, The Elliot Group, Inc., an Illinois real estate developer, made a deal with the Village of Arlington Heights to develop property in that village. Arlington Market, LLC, was...
-
1. Cost out these packages given the data in Exhibits 1 and the information obtained from various insurance carriers and other information sources (Exhibit 4). Exhibit 1: Current compensation costs...
-
Two large parallel plates are separated by a 0.015-m gap. The plates are connected to the terminals of a 12-V battery, which remains connected. a) What is the strength of the electric field in the...
-
You have just been hired by Internal Business Machines Corporation (IBM) in their capital budgeting division. Your first assignment is to determine the free cash flows and NPV of a proposed new type...
-
EXERCISE 7.34 The collar to which the bar is pinned is given a specified displacement u(t). The collar and the bar have equal mass m. Use Lagrange's equations to derive the equations of motion for...
-
Group Genesis is considering upgrading its computer servers. Two mutually exclusive plans are proposed by the IT consulting firm and their respective estimated net cash flows are listed below. Assume...
-
Please explain the cash collection procedures in accounting information system.
-
Lowell Industries just paid a dividend of D0 = $2.50. Analysts expect the company's dividend to grow by 20% each year for the first two years, and at a constant rate of 5% in Year 3 and thereafter....
-
A 3.5 oz serving of green beans is to be served to each of 130 people at a dinner. How many bags of frozen green beans must you order if each bag contains 5 lbs? How much will it cost if one bag cost...
-
In his meeting with Chairman Xi Jinping in 2021, President Trump hoped to accomplish a 12% revaluation from the current rate of CNY6.74486/$. The exchange rate President Trump is hoping for is CNY...
-
1. What are the nudear charges (NC) and effective nuclear charges (ENC) for the following atoms? Give your reasoning. a) Sr b) P C)I
-
On January 2, 20X3, Sheldon Bass, a professional engineer, moved from Calgary to Edmonton to commence employment with Acco Ltd., a large public corporation. Because of his new employment contract,...
-
Stobo plc is a well-known national chain of high-street chemists. Its traditional markets of pharmaceuticals and beauty products are becoming increasingly competitive due to the aggressive entry of...
-
Gorgon Group plc is a manufacturer with a divisional structure. The Odeen division makes a single product which it sells outside the Gorgon Group as well as to the Trey division. Odeens product has a...
-
The current annual budget for King & Co., makers of baseball caps, is summarized as follows: ...............................................................................................000 Sales...
-
Dalia owns a small public relations firm and wants to contract with her insurance provider to offer her employees the option to purchase short-term disability insurance. The insurance will pay out...
-
Distinguish between portfolio (capital) investment and direct investment.
-
What are performance requirements?
Study smarter with the SolutionInn App