In: Accounting
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 |
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.