Question

In: Accounting

IGY is a US manufacturer of many types of high quality products. You are a member...

IGY is a US manufacturer of many types of high quality products. You are a member of the Accounting Department at IGY, LTD and you have been provided with 2020 budget estimates for Department A.

Your team is responsible to complete the following budgets for Quarter 1 (January, February and March) of 2020:

Sales

Production

Direct Materials

Direct Labor

Manufacturing Overhead

Selling & Administrative

Cash Collections

Cash Disbursements

Cash Budget

Cost of Goods Sold

Income Statement

You will need to complete some budgets for April 2020 to have the information you need for the March 2020 budget. You can make a supplementary schedule next to the budget, but show the work for April in a professional manner.

Budget Information from Management
Prepare Master Budget for Quarter 1
Sales Forecast Units
January 5,000
February 6,000
March 7,500
April 8,000
May 7,500
Selling price per unit $ 31.00
Full Product Cost per Unit $ 21.00
Finished Goods Inventory
Desired Finished Goods Ending Inventory-20 % Following Months Sales 20%
January 1, 2020 Beginning Inventory Finished Goods in Units 1,700
Raw Materials Cost and Usage
Desired Ending Raw Materials Inventory-50 % Following Months Materials Requirements 50%
January 1,2020 Raw Materials Beginning Inventory- in Units 4,925
Expected June RM Ending Inventory-in Units 4,000
RM Cost per pound $7.25
RM used per unit of product - 2 pounds per unit 2
Hints:

1-- You will need April's production needs to complete the March Direct Materials Budget

Direct Labor Cost
Direct labor per unit (% of hour) 50%
Direct labor hourly rate $20
Overhead Expense
Variable: Allocated per Direct Labor Hour 4.20
Fixed monthly overhead- Excluding Depreciation Expense 20,000
Fixed Overhead - Depreciation Expense 5,000
Selling Expenses
Sales representative commission (paid in month of sale) 5%
Sales manger's monthly salary 9,000
Administrative Expenses
Monthly general & adminstrative expenses 10,000
Monthly interest on long-term note payable 0.50%
Sale of Securities - Plan to sell securities in March $84,000
Cash Collections
Collected in Month of Sale 30%
Receivables collected in full month following sale 70%
Accounts Recievable Balance January 1, 2020 $165,000
Cash Disbursements
Raw materials purchased on credit. Paid in full the month following the purchase 100%
Raw materials purchases in December $98,500
Direct Labor- Paid in the month incurred 100%
Dividends are declared and paid in March $ 2,500
Tax Payments
The company pays estimated income taxes of $15,500 on the last day of each quarter $5,500
Capital Purchases
Equipment purchase is budgeted for the last day of March $7,500
Minimum Cash Balances
Minimum ending cash balance for all months is $50,000. If necessary, the company borrows cash using a short-term line of credit at 1% per month paid at the end of Quarter 2 (June).
Minumum cash balance 50,000
Monthly interest rate 1%
Beginning Cash Balance on January 1,2020 50,000

Solutions

Expert Solution

1.Dividednd declared in march $2500 assumed that not paid in March therefore no effect on Cash budget

2. Equipment purchase budget on last day of march, assumed that not purchaesed

3. Income tax expenses considered as $15500.

4. Company facing losess for the first quarter from Jan to march

5. Ending cash balance is more than 50000 no borrowings is required.


Related Solutions

Let’s say that there are two types of grapefruits: Low-quality, and high-quality, and consumers buy a...
Let’s say that there are two types of grapefruits: Low-quality, and high-quality, and consumers buy a mix of the two, with high-quality grapefruits being more expensive. T/F/U: If the government puts a single, binding price floor on all grapefruits, the average quality of grapefruit consumed will rise.
You own a small business that produces high quality cut flowers. While you have many customers...
You own a small business that produces high quality cut flowers. While you have many customers your largest buyer is Blooming Smart Ltd, a large retail outfit with a national chain of outlets that accounts for 50% of your orders on average. Blooming Smart Ltd has now requested that you extend credit terms to them better than what you offer to your other buyers.    How could this affect your operating cycle? Do you see anything ethically wrong with what Blooming...
In some cases high quality software products are delivered but are not used. As a result,...
In some cases high quality software products are delivered but are not used. As a result, the information systems project is considered a failure. Under what conditions can this occur? Develop arguments to support this claim.
Benkhadour Co. manufactures four different products. Because the quality of its products is high, the demand...
Benkhadour Co. manufactures four different products. Because the quality of its products is high, the demand for them is greater than the company can satisfy. Based on the inquiries made by current and potential customers, you have estimated the following for the coming year: Product Estimated Demand in Units Selling Price per Unit Direct Materials Cost per Unit Direct Labour Cost per Unit A   8,000 $  50 $  5 $  5 B 24,000     60   10     9 C 20,000   150   25   30 D 30,000...
You own a small business that produces high-quality cut flowers. While you have many customers your...
You own a small business that produces high-quality cut flowers. While you have many customers your largest buyer is Blooming Smart Ltd, a large retail outfit with a national chain of outlets that accounts for 50% of your orders on average. Blooming Smart Ltd has now requested that you extend credit terms to them better than what you offer to your other buyers. A. How could this affect your operating cycle? B. Do you see anything ethically wrong with what...
How many statements are false? Statement 1: Adjusting for the quality of the products in a...
How many statements are false? Statement 1: Adjusting for the quality of the products in a basket used for a price index is called hedonic pricing. Statement 2: Using the Laspeyres index has three biases, namely, substitution, quality, and economic biases. Statement 3: The Fischer index is the geometric mean of the Laspeyres index and the Paasche index.
Zarson​'s Netballs is a manufacturer of​ high-quality basketballs and volleyballs. Setup costs are driven by the...
Zarson​'s Netballs is a manufacturer of​ high-quality basketballs and volleyballs. Setup costs are driven by the number of batches. Equipment and maintenance costs increase with the number of​ machine-hours, and lease rent is paid per square foot. Capacity of the facility is 12,000 square​ feet, and Zarson is using only 70​% of this capacity. Zarson records the cost of unused capacity as a separate line item and not as a product cost. The following is the budgeted information for Zarson​:...
Zarson​'s Netballs is a manufacturer of​ high-quality basketballs and volleyballs. Setup costs are driven by the...
Zarson​'s Netballs is a manufacturer of​ high-quality basketballs and volleyballs. Setup costs are driven by the number of batches. Equipment and maintenance costs increase with the number of​ machine-hours, and lease rent is paid per square foot. Capacity of the facility is 14 comma 000 square​ feet, and Zarson is using only 80​% of this capacity. Zarson records the cost of unused capacity as a separate line item and not as a product cost. The following is the budgeted information...
Honicker Corporation was well-recognized as a high-quality manufacturer of dashboards for automobiles and trucks. Although it...
Honicker Corporation was well-recognized as a high-quality manufacturer of dashboards for automobiles and trucks. Although it serviced mainly U.S. automotive and truck manufacturers, the opportunity to expand to a worldwide supplier was quite apparent. Its reputation was well-known worldwide but it was plagued for years with ultraconservative senior management leadership that prevented growth into the international marketplace. When the new management team came on board in 2009, the conservatism disappeared. Honicker was cash-rich, had large borrowing power and lines of...
Wybock​'s Netballs is a manufacturer of​ high-quality basketballs and volleyballs. Setup costs are driven by the...
Wybock​'s Netballs is a manufacturer of​ high-quality basketballs and volleyballs. Setup costs are driven by the number of batches. Equipment and maintenance costs increase with the number of​ machine-hours, and lease rent is paid per square foot. Capacity of the facility is 15,000 square​ feet, and Wybock is using only 60​% of this capacity. Wybock records the cost of unused capacity as a separate line item and not as a product cost. The following is the budgeted information for Wybock​:...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT