Question

In: Accounting

Mastery Problem: Budgeting LearnCo LearnCo manufactures and sells one product, an abacus for classroom use, with...

Mastery Problem: Budgeting

LearnCo

LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget.

The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be. In addition, the company is interested in budgeting for selling and administrative costs, and in creating a budgeted income statement showing a prediction of net income for 20Y2.

You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets.

Sales Budget

The sales budget often uses the prior year’s sales as a starting point, and then sales quantities are revised for various factors such as planned advertising and promotion, projected pricing changes, and expected industry and general economic conditions. LearnCo has completed reviewing its prior year’s sales and has prepared the following sales budget.

After reviewing LearnCo’s sales budget, you note that three numbers have been omitted. The company’s controller has told you that the units sold for the Basic and Deluxe models are expected to be the same. Fill in the missing amounts.

LearnCo
Sales Budget
For the Year Ending December 31, 20Y2

Product
Unit Sales
Volume
Unit Selling
Price
Total
Sales
Basic Abacus $7 $252,000
Deluxe Abacus 468,000
Totals 72,000 $720,000

Production Budget

The production budget should be integrated with the sales budget to ensure that production and sales are kept in balance during the year. The production budget estimates the number of units to be manufactured to meet budgeted sales and desired inventory levels.

You note that LearnCo has omitted six numbers from the following production budget and fill in the missing amounts. You may need to use numbers from the sales budget you prepared.

LearnCo
Production Budget
For the Year Ending December 31, 20Y2
Units Basic Units Deluxe
Expected units to be sold (from Sales Budget)
Desired ending inventory, December 31, 20Y2 1,000 3,000
Total units available
Estimated beginning inventory, January 1, 20Y2 (1,050) (2,100)
Total units to be produced

Direct Materials Purchases Budget
The direct materials purchases budget should be integrated with the production budget to ensure that production is not interrupted during the year.

Before you make any changes to the budget, you review the information on the following Direct Materials Data Table and enter the units to be produced from the Production Budget. After scanning the direct materials purchases budget (which follows the Direct Materials Data Table), you observe that LearnCo has omitted quite a few numbers from the budget. Fill in the missing amounts. You may need to use numbers from the Direct Materials Data Table, or from the sales budget and production budget you prepared. When required, round your answers to the nearest dollar.

Direct Materials Data Table
Wood Pieces Beads
Packages required per unit:
  Basic abacus 1 2
  Deluxe abacus 2 3
Cost per package:
  Wood pieces $0.20
  Beads $0.20
Units to be produced (from Production Budget):
  Basic abacus
  Deluxe abacus
LearnCo
Direct Materials Purchases Budget
For the Year Ending December 31, 20Y2
Direct Materials
Wood Pieces Beads Total
Packages required for production:
  Basic abacus
  Deluxe abacus
Desired inventory, December 31, 20Y2 2,200 5,000
Total packages available
Estimated inventory, January 1, 20Y2 (3,500) (4,500)
Total packages to be purchased
Unit price (per package)
Total direct materials to be purchased $58,310


Solutions

Expert Solution

Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks!
LearnCo
Sales volume of Basic Amount $ Note
Sales value of Basic 252,000.00 A
Unit price                7.00 B
Expected sales units of Basic     36,000.00 C=A/B
Sales volume of Deluxe Amount $
Total sales units      72,000.00
Less: Expected sales units of Basic      36,000.00 See C
Expected sales units of Deluxe     36,000.00 D
Sales price of Deluxe Amount $
Sales value of Deluxe 468,000.00 E
Expected sales units of Deluxe      36,000.00 See D
Unit price             13.00 F=E/D
Production budget Basic Deluxe Note
Expect sales units      36,000.00      36,000.00 G= See C, D
Add: Desired ending inventory        1,000.00        3,000.00
Total units available     37,000.00     39,000.00
Less: Estimated Beginning inventory      (1,050.00)      (2,100.00)
Total units to be produced     35,950.00     36,900.00 H
Direct Material Budget- Wood Pieces Basic Deluxe Total
Production Budget      35,950.00      36,900.00 See H
Quantity required per unit                1.00                2.00 I
Material needed for production     35,950.00     73,800.00 109,750.00 J=H*E
Add: Desired ending inventory        2,200.00
Total packages available 111,950.00
Less: Estimated Beginning inventory      (3,500.00)
Total packages to be purchased 108,450.00 K
Unit price                0.20 L
Cost of Wood pieces to be purchased     21,690.00 M=K*L
Direct Material Budget- Beads Basic Deluxe Total
Production Budget      35,950.00      36,900.00 G= See C, D
Quantity required per unit                2.00                3.00 N
Material needed for production     71,900.00 110,700.00 182,600.00 O=G*N
Add: Desired ending inventory        5,000.00
Total packages available 187,600.00
Less: Estimated Beginning inventory      (4,500.00)
Total packages to be purchased 183,100.00
Unit price                0.20 P
Cost of Beads to be purchased     36,620.00 Q=O*P
Total direct materials to be purchased     58,310.00 R=M+Q

Related Solutions

Mastery Problem: Budgeting LearnCo LearnCo manufactures and sells one product, an abacus for classroom use, with...
Mastery Problem: Budgeting LearnCo LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget. The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be....
Mastery Problem: Budgeting LearnCo LearnCo manufactures and sells one product, an abacus for classroom use, with...
Mastery Problem: Budgeting LearnCo LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget. The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be....
LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic...
LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget. The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be. In addition, the company...
Problem 2: Walsh Company manufactures and sells one product. The following information pertains to each of...
Problem 2: Walsh Company manufactures and sells one product. The following information pertains to each of the company’s first two years of operations: Variable costs per unit: Manufacturing: Direct materials $ 25 Direct labor $ 18 Variable manufacturing overhead $ 3 Variable selling and administrative $ 2 Fixed costs per year: Fixed manufacturing overhead $ 320,000 Fixed selling and administrative expenses $ 90,000 During its first year of operations, Walsh produced 50,000 units and sold 40,000 units. During its second...
Problem 2: Walsh Company manufactures and sells one product. The following information pertains to each of...
Problem 2: Walsh Company manufactures and sells one product. The following information pertains to each of the company’s first two years of operations: Variable costs per unit: Manufacturing: Direct materials $ 25 Direct labor $ 18 Variable manufacturing overhead $ 3 Variable selling and administrative $ 2 Fixed costs per year: Fixed manufacturing overhead $ 320,000 Fixed selling and administrative expenses $ 90,000 During its first year of operations, Walsh produced 50,000 units and sold 40,000 units. During its second...
Topic:  Budgeting Lionel Ltd manufactures and sells Product X for $38 each. The sales forecast of this...
Topic:  Budgeting Lionel Ltd manufactures and sells Product X for $38 each. The sales forecast of this product for January, February and March and April 2021 is 12,000 units, 16,000 units, 22,000 units and 25,000 units respectively. Each unit of Product X requires 0.5 kg of material and 2.5 labour hours to produce. The material is bought from a local supplier at $4 per kg. The expected labour rate is $8 per hour. Factory overhead cost is allocated based on $0.6...
[The following information applies to the questions displayed below.] Abacus Company sells its product for $180...
[The following information applies to the questions displayed below.] Abacus Company sells its product for $180 per unit. Its actual and projected sales follow.    Units Dollars   April (actual) 6,000       $1,080,000      May (actual) 2,000       360,000      June (budgeted) 7,000       1,260,000      July (budgeted) 6,500       1,170,000      August (budgeted) 3,800       684,000    All sales are on credit. Recent experience shows that 22% of credit sales is collected in the month of the sale, 48% in...
Abacus Company sells its product for $240 per unit. Its actual and projected sales follow.   ...
Abacus Company sells its product for $240 per unit. Its actual and projected sales follow.    Units Dollars   April (actual) 7,000       $1,680,000      May (actual) 2,400       576,000      June (budgeted) 6,000       1,440,000      July (budgeted) 6,000       1,440,000      August (budgeted) 3,800       912,000    All sales are on credit. Recent experience shows that 22% of credit sales is collected in the month of the sale, 48% in the month after the sale, 26% in the second...
Abacus Company sells its product for $180 per unit. Its actual and projected sales follow.   ...
Abacus Company sells its product for $180 per unit. Its actual and projected sales follow.    Units Dollars   April (actual) 6,000       $1,080,000      May (actual) 2,000       360,000      June (budgeted) 7,000       1,260,000      July (budgeted) 6,500       1,170,000      August (budgeted) 3,800       684,000    All sales are on credit. Recent experience shows that 22% of credit sales is collected in the month of the sale, 48% in the month after the sale, 28% in the second...
A company manufactures and sells one product. At the end of the year, the managers were...
A company manufactures and sells one product. At the end of the year, the managers were disappointed that the profit had decreased. The details are:-                                                             BUDGET                                ACTUAL                                                                               £                                             £ Sales                                        1 200 units      36 000           1 000 units      40 000 Material (variable cost)              500 kg              3 000              500 kg             3 600 Labour (variable cost)             1 200 hours       12 000           1 100 hours      12 100 Fixed overheads                                                 9 000                                     7 000 Total costs                                                      ...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT