Question

In: Accounting

During the first calendar quarter of 2019, Clinton Corporation is planning to manufacture a new product...

During the first calendar quarter of 2019, Clinton Corporation is planning to manufacture a new product and introduce it in two regions. Market research indicates that sales will be 6,000 units in the urban region at a unit price of $53 and 5,000 units in the rural region at $48 each. Because the sales manager expects the product to catch on, he has asked for production sufficient to generate a 4,000-unit ending inventory. The production manager has furnished the following estimates related to manufacturing costs and operating expenses:

Variable

Fixed

(per unit)

(total)

Manufacturing costs:
Direct materials
A (4 lb. @ $3.15/lb.) $12.60 -
B (2 lb. @ $4.65/lb.) 9.30 -
Direct labor (0.5 hours per unit) 7.50 -
Manufacturing overhead:
Depreciation - $7,650
Factory supplies 0.90 4,500
Supervisory salaries - 28,800
Other 0.75 22,950
Operating expenses:
Selling:
Advertising - 22,500
Sales salaries& commissions* 1.50 15,000
Other* 0.90 3,000
Administrative:
Office salaries - 2,700
Supplies 0.15 1,050
Other 0.08 1,950

*Varies per unit sold, not per unit produced.

a. Assuming that the desired ending inventories of materials A and B are 4,000 and 6,000 pounds, respectively, and that work-in-process inventories are immaterial, prepare budgets for the calendar quarter in which the new product will be introduced for each of the following operating factors:

Do not use negative signs with any of your answers below.

1. Total sales

$Answer

2. Production

Answer units

3. Material purchase cost

Material A Material B
Total pounds (lbs.) required for production Answer Answer
Desired ending materials inventory Answer Answer
Total pounds to be available Answer Answer
Beginning materials inventory Answer Answer
Total material to be purchased (lbs.) Answer Answer
Total material purchases ($) Answer Answer

4. Direct labor costs

$Answer

5. Manufacturing overhead costs

Fixed Variable Total
Depreciation Answer Answer Answer
Factory supplies Answer Answer Answer
Supervisory salaries Answer Answer Answer
Other Answer Answer Answer
Total manufacturing overhead Answer

6. Selling and administrative expenses

Fixed Variable Total
Selling expenses:
Advertising Answer Answer Answer
Sales salaries and commissions Answer Answer Answer
Other Answer Answer Answer
Total selling expenses Answer
Administrative expenses:
Office salaries Answer Answer Answer
Supplies Answer Answer Answer
Other Answer Answer Answer
Total administrative expenses Answer
Total selling and administrative expenses Answer


b. Using data generated in requirement (a), prepare a budgeted income statement for the calendar quarter. Assume an overall effective income tax rate of 30%.

Round answers to the nearest whole number.
Do not use negative signs with your answers.

Clinton Corporation
Budgeted Income Statement
For the Quarter Ended March 31, 2019
Sales Answer
Cost of Goods Sold:
Beginning Inventory - Finished Goods Answer
Material:
Beginning Inventory - Material Answer
Material Purchases Answer
Material Available Answer
Ending Inventory - Material Answer
Direct Material Answer
Direct Labor Answer
Manufacturing Overhead Answer
Total Manufacturing Cost Answer
Cost of Goods Available for Sale Answer
Ending Inventory - Finished Goods Answer
Cost of Goods Sold Answer
Gross Profit Answer
Operating Expenses:
Selling Expenses Answer
Administrative Expenses Answer
Total Operating Expenses Answer
Income before Income Taxes Answer
Income Tax Expense Answer
Net Income Answer

Solutions

Expert Solution

Answer-

a)
1) Sales Budget:
Sales in units = 6000 + 5000 = 11000
Sales in $ = 6000*$53+5000*$48 = 558000
2) Production Budget:
Desired ending inventory 4000
Sales 11000
Total needs 15000
Less: Beginning inventory 0
Budgeted production for the quarter 15000
3) Materials purchases cost: Material A Material B Total
Desired ending inventory (pounds) 4000 6000
Required for production 60000 30000
Total needs 64000 36000
Less: Beginning inventory 0 0
Budgeted purchases for the quarter 64000 36000
Unit cost 3.15 4.65
Material purchase cost 201600 167400 369000
4) Direct Labor cost budget:
Total direct labor hours needed = 15000*0.5 = 7500
Direc labor cost at $15 per DLH 112500
5) Manufacturing overhead costs:
Depreciation 7650
Factory supplies = 4500+0.90*15000 = 18000
Supervisory salaries 28800
Other = 22950 + 0.75*15000 = 34200
Total manufacturing overhead 88650
6) Selling and administrative expenses:
Selling expenses:
Advertising 22500
Sales salaries and commissions = 15000+11000*1.5 = 31500
Other = 3000 + 0.9*11000 = 12900
Total selling expenses 66900
Administrative expenses:
Office salaries 2700
Supplies = 1050+15000*0.15 = 3300
Other = 1950+0.08*15000 = 3150
Total administrative expenses 9150
Total selling and administrative expenses 76050
b) Budgeted Income statement:
Sales 558000
Cost of goods sold 388410
Gross profit 169590
Selling and administrative expenses 76050
Income before tax 93540
Income tax at 30% 28062
Net Income 65478
Cost of goods produced:
Direct materials = 60000*3.15+30000*4.65 = 328500
Direct labor 112500
Manufacturing overheads 88650
Cost of production 529650
Less: ending inventory = 529650*4000/15000 = 141240
Cost of goods sold 388410

Related Solutions

During the first calendar quarter of 2016, Clinton Corporation is planning to manufacture a new product...
During the first calendar quarter of 2016, Clinton Corporation is planning to manufacture a new product and introduce it in two regions. Market research indicates that sales will be 7,000 units in the urban region at a unit price of $53 and 6,000 units in the rural region at $48 each. Because the sales manager expects the product to catch on, he has asked for production sufficient to generate a 5,000-unit ending inventory. The production manager has furnished the following...
Preparation of Individual Budgets During the first calendar quarter of 2019, Clinton Corporation is planning to...
Preparation of Individual Budgets During the first calendar quarter of 2019, Clinton Corporation is planning to manufacture a new product and introduce it in two regions. Market research indicates that sales will be 6,000 units in the urban region at a unit price of $53 and 5,000 units in the rural region at $48 each. Because the sales manager expects the product to catch on, he has asked for production sufficient to generate a 4,000-unit ending inventory. The production manager...
Preparation of Individual Budgets During the first calendar quarter of 2016, Clinton Corporation is planning to...
Preparation of Individual Budgets During the first calendar quarter of 2016, Clinton Corporation is planning to manufacture a new product and introduce it in two regions. Market research indicates that sales will be 5,000 units in the urban region at a unit price of $53 and 4,000 units in the rural region at $48 each. Because the sales manager expects the product to catch on, he has asked for production sufficient to generate a 3,000-unit ending inventory. The production manager...
Preparation of Individual Budgets During the first calendar quarter of 2016, Clinton Corporation is planning to...
Preparation of Individual Budgets During the first calendar quarter of 2016, Clinton Corporation is planning to manufacture a new product and introduce it in two regions. Market research indicates that sales will be 5,000 units in the urban region at a unit price of $53 and 4,000 units in the rural region at $48 each. Because the sales manager expects the product to catch on, he has asked for production sufficient to generate a 3,000-unit ending inventory. The production manager...
Preparation of Individual Budgets During the first calendar quarter of 2016, Clinton Corporation is planning to...
Preparation of Individual Budgets During the first calendar quarter of 2016, Clinton Corporation is planning to manufacture a new product and introduce it in two regions. Market research indicates that sales will be 6,000 units in the urban region at a unit price of $53 and 5,000 units in the rural region at $48 each. Because the sales manager expects the product to catch on, he has asked for production suf-ficient to generate a 4,000-unit ending inventory. The production manager...
5. Skelton Corporation had planned to produce 50,000 units of product during the first quarter of...
5. Skelton Corporation had planned to produce 50,000 units of product during the first quarter of the current year. The company prepared the following budget on May 1: Budgeted (50,000 units) Variable costs: Direct materials used $ 36,000 Direct labor 45,000 Variable overhead 22,500 Fixed costs: Manufacturing overhead 58,500 Total manufacturing costs $ 162,000 - During the first quarter, Skelton produced 60,000 units and incurred total manufacturing costs of $184,000. For the 2 questions, below, asked, show your calculations to...
Factor Company is planning to add a new product to its line. To manufacture this product,...
Factor Company is planning to add a new product to its line. To manufacture this product, the company needs to buy a new machine at a $479,000 cost with an expected four-year life and a $11,000 salvage value. All sales are for cash, and all costs are out-of-pocket, except for depreciation on the new machine. Additional information includes the following. (PV of $1, FV of $1, PVA of $1, and FVA of $1) (Use appropriate factor(s) from the tables provided.)...
Factor Company is planning to add a new product to its line. To manufacture this product,...
Factor Company is planning to add a new product to its line. To manufacture this product, the company needs to buy a new machine at a $515,000 cost with an expected four-year life and a $11,000 salvage value. All sales are for cash, and all costs are out-of-pocket, except for depreciation on the new machine. Additional information includes the following. (PV of $1, FV of $1, PVA of $1, and FVA of $1) (Use appropriate factor(s) from the tables provided.)...
Factor Company is planning to add a new product to its line. To manufacture this product,...
Factor Company is planning to add a new product to its line. To manufacture this product, the company needs to buy a new machine at a $519,000 cost with an expected four-year life and a $23,000 salvage value. All sales are for cash, and all costs are out-of-pocket, except for depreciation on the new machine. Additional information includes the following. (PV of $1, FV of $1, PVA of $1, and FVA of $1) (Use appropriate factor(s) from the tables provided.)...
Factor Company is planning to add a new product to its line. To manufacture this product,...
Factor Company is planning to add a new product to its line. To manufacture this product, the company needs to buy a new machine at a $503,000 cost with an expected four-year life and a $23,000 salvage value. All sales are for cash, and all costs are out-of-pocket, except for depreciation on the new machine. Additional information includes the following. (PV of $1, FV of $1, PVA of $1, and FVA of $1) (Use appropriate factor(s) from the tables provided.)...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT