Question
In: Accounting
managerial accounting Lark corporation’s managerial accountants and the budget committee is meeting in November to prepare...
managerial accounting
Lark corporation’s managerial accountants and the budget committee is meeting in November to prepare the 2019 budget. Your task, as a member of the budget committee, is to prepare the 2019 budget given the following data: Sales: The company expects to sell 15% more units in 2019 than in each quarter of 2018. During 2018, sales were Q1: 40,000; Q2: 32,000; Q3: 60,000 and Q4: 44,000 units. The selling price per unit is expected to be $50 in the first three quarters, but only $40 per unit in Q4 because the substantial competition is expected to begin in Q4 of 2019. Sales are expected to 40,000 units in Q1 of 2020. Production: The company wants to maintain the ending finished goods inventory at 30% of the next quarter’s expected unit sales. Assume that this will hold to start Q1 of 2019 so that beginning finished goods inventory is (.30) (40,000) (1.15) = (.3) (46,000) = 13,800 units. Direct Material: Direct raw material requirements are 5 kilograms per unit of output produced and the cost is $1.5 per kilogram of materials. Management desires to maintain raw materials inventories at 5% of the next quarter’s production requirements. Assume the production requirements for the first quarter of 2020 are 315,000 kilograms. Each unit of final goods produced requires 1.5 hours of direct labor time at $12 per hour. Variable overhead costs are calculated per unit of direct labor hours as follows: indirect labor $0.2, indirect materials $0.1, maintenance $0.5. ANNUAL fixed overhead costs are: supervisory salaries $200,000, maintenance $60,000, depreciation $80,000. They are allocated equally across quarters. Instructions: Prepare the following budgets by quarter for the year 2019 (also show the cumulative or annual totals): [Use the format shown in the textbook to prepare each quarter’s budget. Your work and calculations MUST be done using a Microsoft Excel spreadsheet including formulas] (a) Sales budget (b) Productionbudget (c) Direct materials budget (d) Directlaborbudget (e) Manufacturing overhead budget
Solutions
Expert Solution
| 1) Sales Budget | |||||||
| 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | Total 2019 | ||
| Budgeted Sales units in 2018 | a | 40,000 | 32,000 | 60,000 | 44,000 | 176,000 | |
| Budgeted Sales units in 2019 | b=a+(15%*a) | 46,000 | 36,800 | 69,000 | 50,600 | 40,000 | 202,400 |
| Selling price per unit | c | $ 50 | $ 50 | $ 50 | $ 40 | ||
| Budgeted Sales Revenue | d =b*c | $ 2,300,000.00 | $ 1,840,000.00 | $ 3,450,000.00 | $ 2,024,000.00 | $ - | $ 9,614,000.00 |
| 2) Production Budget | |||||||
| 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | Total 2019 | ||
| Budgeted Sales units | a | 46,000 | 36,800 | 69,000 | 50,600 | 40,000 | 202,400 |
| Add: Closing stock of FG (30%*Next quarter's sales) | b=a*30% | 11,040 | 20,700 | 15,180 | 12,000 | 12,000 | |
| Less: Opening stock of FG (30%*Current quarter's sales) | b=a*30% | 13,800 | 11,040 | 20,700 | 15,180 | ||
| Budgeted Production units | d=a+b-c | 43,240 | 46,460 | 63,480 | 47,420 | 200,600 | |
| 3) Direct Material Budget | |||||||
| 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | Total 2019 | ||
| Budgeted Production units | a | 43,240 | 46,460 | 63,480 | 47,420 | 200,600 | |
| Direct material Required(KG) | b=a*5 KG | 216,200 | 232,300 | 317,400 | 237,100 | 315,000 | 1,003,000 |
| Closing stock= (5%*Next quarter's production) | c=b*5% | 11,615 | 15,870 | 11,855 | 15,750 | ||
| Opening stock= (5%*Current quarter's production) | d=b*5% | 10,810 | 11,615 | 15,870 | 11,855 | ||
| Budgeted Purchase unit | e=b+c-d | 217,005 | 236,555 | 313,385 | 240,995 | 1,007,940 | |
| Budgeted Cost of Direct material purchase | f=e*$1.5 | $ 325,507.50 | $ 354,832.50 | $ 470,077.50 | $ 361,492.50 | $ - | $ 1,511,910.00 |
| 4) Direct Labour Budget | |||||||
| 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | Total 2019 | ||
| Budgeted Production units | a | 43,240 | 46,460 | 63,480 | 47,420 | 200,600 | |
| Direct labour hour required | b=a*1.5 hr | 64,860 | 69,690 | 95,220 | 71,130 | - | 300,900 |
| Budgeted Cost of Direct labour | c=b*$12 | $ 778,320.00 | $ 836,280.00 | $ 1,142,640.00 | $ 853,560.00 | $ - | $ 3,610,800.00 |
| 5) Manufacturing overhead Budget | |||||||
| 2019-Q1 | 2019-Q2 | 2019-Q3 | 2019-Q4 | 2020-Q1 | Total 2019 | ||
| Direct labour hour required | a | 64,860 | 69,690 | 95,220 | 71,130 | - | 300,900 |
| Variable manufacturing overhead |
 ekkarill92 answered 2 years agoRelated SolutionsManagerial accountants and the budget committee for the FMI corporation is meeting in November to prepare...Managerial accountants and the budget committee for
the FMI corporation is meeting in November to prepare the 2019
budget. Your task, as a member of the budget committee, is to
prepare the 2019 budget given the following data:
Sales: The company expects to sell 40% more units in 2019 than in
each quarter of 2018. During 2018, sales were Q1: 40,000; Q2:
30,000; Q3: 60,000 and Q4: 50,000 units. The selling price per unit
is expected to be $50 in...
No phot or handwriting (managerial accounting) Prepare a Flexible Budget based upon Actual Output. Assume the...No phot or handwriting (managerial accounting)
Prepare a Flexible Budget based upon Actual Output. Assume the
actual units of production. The budget should consist of one
revenue item and at least five expenses items. One expense should
be semi-variable in nature, two should be variable and two should
be fixed in nature.
You are also required to compare the Flexible Budget with your
Actual Results showing the Variance in a tabular form.
a. Discuss the impact of Accounting information systems on the performance of managerial accountants b. commonly...a. Discuss the impact of Accounting information systems on the
performance of managerial accountants b. commonly known AIS systems
c. impact on role and performance of managerial accountants. d.
necessary training to implement and maintain accounting information
systems. e. pros and cons of accounting information systems.
The role of accountants is changing, including those practicing managerial accounting. Using the "Definition of Management...The role of accountants is changing, including those practicing
managerial accounting. Using the "Definition of Management
Accounting" topic material, discuss and compare the evolving role
of management accountants and whether or not something similar is
occurring in your current profession or desired discipline (e.g.,
economics, marketing, management).
The role of accountants is changing, including those practicing managerial accounting. Using the "Definition of Management...The role of accountants is changing, including those practicing
managerial accounting. Using the "Definition of Management
Accounting" topic material, discuss and compare the evolving role
of management accountants and whether or not something similar is
occurring in your current profession or desired discipline (e.g.,
economics, marketing, management).
ACCOUNTING: PREPARE THE BUDGET PROCESS USING EXCEL a) Prepare a sales budget in units and dollars...ACCOUNTING: PREPARE THE BUDGET
PROCESS USING EXCEL
a) Prepare a sales budget in
units and dollars by quarter and for the
year.
b) Prepare a production budget in units by quarter
and for the year.
c) Prepare a materials purchases budget in feet and
dollars by quarter and for the year.
d) Prepare a direct labor budget in hours and
dollars by quarter and for the year.
e) Prepare an overhead budget by quarter and for the
year. Show depreciation...
Describe the process managerial accountants go through to complete an income statement budget and standard costs,...
Describe the process managerial accountants go through to
complete an income statement budget and standard costs, be sure to
name each input to the process, in addition describe how managerial
accountants assess actual results vs the budget?
Managerial accountants usually do which of the following? Multiple Choice audit financial statements prepare and audit...Managerial accountants usually do which of the following?
Multiple Choice
audit financial statements
prepare and audit tax returns
prepare internal reports for management
investigate companies for possible violations of law
Prepare a selling and administrative expenses budget. October November December Selling and Administrative Expense Budget Salary...Prepare a selling and administrative expenses budget.
October
November
December
Selling and Administrative
Expense Budget
Salary expense
Sales commissions
Supplies expense
Utilities
Depreciation on store
fixtures
Rent
Miscellaneous
Total S&A expenses
$0
$0
$0
Required information
Problem 14-23 Preparing a master budget for retail company with
no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6
[The following information applies to the questions
displayed below.]
Munoz Company is a retail company that specializes in selling
outdoor camping equipment. The company...
Ten capital spending proposals have been made to the budget committee as the members prepare the...Ten capital spending proposals have been made to the budget
committee as the members prepare the annual budget for their firm.
Each independent project has a 5-year life and no salvage
value.
Project
Initial cost (thousands)
Uniform Annual Benefit (thousands)
Rate of return
A
$10
$2.98
15%
B
$15
$5.58
25%
C
$5
$1.53
16%
D
$20
$5.55
12%
E
$15
$4.37
14%
F
$30
$9.81
19%
G
$25
$7.81
17%
H
$10
$3.49
22%
I
$5
$1.67
20%
J...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|