Question

In: Accounting

Alex Incorporated manufactures a product with a selling price of $50 per unit. Units and monthly...

Alex Incorporated manufactures a product with a selling price of $50 per unit. Units and monthly cost data follow: (20 points)

Variable:

Selling and administrative . . . . . . . . . . . . . . . . . . $ 0.4 per unit sold

Direct materials . . . . . . . . . . . . . . . . . . . . . . . . . . 10 per unit manufactured

Direct labor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .10 per unit manufactured

Variable manufacturing overhead . . . . . . . . . . . . . . 5 per unit manufactured

Fixed:

Selling and administrative . . . . . . . . . . . . . . . . . $15,000 per month

Manufacturing (including depreciation of $10,000). . .30,000 per month

The company pays 75% of the bills in the month incurred and 25% in the following month. All sales are on account with 50 percent collected the month of sale and the balance collected the following month. There are no sales discounts or bad debts.

The company desires to maintain an ending finished goods inventory equal to 20 percent of the following month’s sales and a raw materials inventory equal to 10 percent of the following month’s production. January 1, 2018, inventories are in line with these policies.

Actual unit sales for December and budgeted unit sales for January, February, and March of 2018 are as follows:

Alex INCORPORATED

Sales Budget For the Months of January, February, and March 2018

Month Dec Jan Feb Mar

Sales—Units 6,250 5,000 10,000 8,000

Sales—Dollars $312,500 $250,000 $500,000 $400,000

Additional information:

The January 1 beginning cash is projected as $5,000.

For the purpose of operational budgeting, units in the January 1 inventory of finished goods are valued at variable manufacturing cost.

Each unit of finished product requires one unit of raw materials.

ALEX intends to pay a cash dividend of $10,000 in January

R e q u i r e d

1. A production budget for January and February.

2. A purchases budget in units for January.

3. A manufacturing cost budget for January.

4. A cash budget for January.

5. A budgeted contribution income statement for January.

6. Management is concerned that their supplier of raw materials will have a strike. Determine the budget implications if management plans to increase the January-end raw materials inventory to 100 percent of February’s production needs. Offer any recommendations you believe appropriate

Expert Solution

1.) Production Budget: (in units)

Particulars	January	February
Opening Inventory	1000	2000
+ Production (Balancing figure)	6000	9600
- Sales	5000	10000
= Closing Inventory (20% of sale of next month)	2000	1600

2.) Purchase Budget:

Particulars	January (units)
Opening Inventory	600
+ Purchase (Balancing figure)	6360
- Consumption	6000
= Closing Inventory	960

3.) Manufacturing cost budget for January:

Particulars	Amount($)
Variable manufacturing costs:-
Direct Material (6000*10)	60000
Direct Labor (6000*10)	60000
Manufacturing overhead (6000*5)	30000
Fixed Manufacturing Costs:-
Cost per month including depreciation	30000
Total Cost	180000

4.) Cash Budget:

Particulars	Amount($)
Opening Balance	5000
Dividend	(10000)
Sales - January (50%)	125000
- December collection (50%)	156250
Raw Material purchase bill (63601075%) - January	(47700)
(60001025%) - December	(15000)
Fixed selling & Admin exp - January	(11250)
- December	(3750)
Manufacturing Expense - January	(15000)
- December	(5000)
Variable selling & Admin - January (2000*75%)	(1500)
- December (2500*25%)	(625)
Manufacturing overheads - January (30000*75%)	(22500)
- December (30000*25%)	(7500)
Labor - January (60000*75%)	(45000)
- December (60000*25%)	(15000)
= Closing Balance	86425

5.) Budgeted Contribution Income Statement - January:

Particulars	Amount($)
Sales Revenue (5000*50)	250000
- Direct Material (6000*10)	60000
- Direct Labor (6000*10)	60000
- Variable selling & admin (5000*0.4)	2000
- Variable manufacturing overhead (6000*5)	30000
- Fixed Selling & Admin	15000
- Fixed Manufacturing Expense	30000
Net Income	53000

Contribution = Sales - Variable costs = $ 98000
Profit = Contribution - Fixed Costs = $ 53000

ekkarill92 answered 1 year ago

Shah incorporated manufactures a product with a selling price of $50 per unit. unit and monthly...

Shah incorporated manufactures a product with a selling price of $50 per unit. unit and monthly cost data follow:(20POINT) Variable: Selling and administrative $ 0.4 per unit sold Direct material $10 per unit manufacture Direct Laboure $10 per unit manufacture Variable manufacturing overhead $ 5-unit manufacture Fixed: Selling and admirative $ 15000 per month Manufacturing (including depreciation of $10,000) ……30,000 per month The company pays 75% of the bill in the month incurred and 25% in the following month. All...

Jacobs Incorporated manufactures a product with a selling price of $55 per unit. Units and monthly...

Jacobs Incorporated manufactures a product with a selling price of $55 per unit. Units and monthly cost data follow: Variable: • Selling and administrative: $4.60 per unit • Direct materials: $15.25 per unit manufactured • Direct labor: $12.50 per unit manufactured • Variable manufacturing overhead: $7.00 per unit manufactured Fixed: • Selling and administrative: $60,000 per month • Manufacturing (including depreciation of $10,000): 45,000 per month Jacobs Incorporated pays all bills in the month incurred. All sales are on account...

Beans manufactures a single product, details of which are as follows. Per unit $ Selling price...

Beans manufactures a single product, details of which are as follows. Per unit $ Selling price 700 Direct Materials 90 Direct labour 120 Variable overheads 200 Annual fixed production overheads are budgeted to be $10 million and the company expects to produce 200,000 units each year. Overheads are absorbed on a per unit basis. Fixed operational expenses for the quarter are as follows · Selling costs $400,000 · Administrative costs $1,500,000 · Distribution costs $600,000 Actual stock data for quarter of 2020 are...

Monthly Budget Data Selling price per Unit $79 per unit Raw Materials Cost $27 per unit...

Monthly Budget Data Selling price per Unit $79 per unit Raw Materials Cost $27 per unit Packaging Costs $15 per unit Electricity $4 per unit Waste and Other Costs $6 per unit Salary and Wages Costs $560,000 per month Fringe Benefits 50% of salaries Rent Costs $750,000 per month Insurance Costs $50,000 per month Depreciation Costs $370,000 per month Actual Data January February Production (Units) 245000 187000 Revenue $ 19,345,000.00 $ 14,888,000.00 Raw Materials $ 6,545,000.00 $ 4,996,000.00 Package Materials...

CVP Analysis Data Unit sales 20,000 units Selling price per unit $60 per unit Variable...

CVP Analysis Data Unit sales 20,000 units Selling price per unit $60 per unit Variable expenses per unit $45 per unit Fixed expenses $240,000 Enter a formula into each of the cells marked with a ? below Review Problem: CVP Relationships Compute the CM ratio and variable expense ratio Selling price per unit ? per unit Variable expenses per unit ? per unit Contribution margin per unit ? per unit CM ratio ? Variable expense ratio ? Compute the...

A retail shop has monthly costs of $2,000 selling the best-selling product for $20 per unit....

A retail shop has monthly costs of $2,000 selling the best-selling product for $20 per unit. Variable costs are 1/3 of the unit price. Find the BEP What profit (or loss) would result by selling 3,000 units? How many units were sold if the total profit per one year was $16,000? What is the variable cost for the quantity of (c)?

1) Weatherspoon Company has a product with a selling price per unit of $200, the unit...

1) Weatherspoon Company has a product with a selling price per unit of $200, the unit variable cost is $110, and the total monthly fixed costs are $300,000. How much is Weatherspoon’s contribution margin per unit? a. $ 90 b. $110 c. $200 d. $300 2) An Italian bakery on Franklin Avenue in Hartford is famous for its cakes. The bakery sells its cakes for $19.95 to the public. The cost for the ingredients and labor to make the cake...

QUESTION 11 What is the breakeven point in units with a selling price per unit of...

QUESTION 11 What is the breakeven point in units with a selling price per unit of $100, total fixed expenses of $250,000, and variable expense per unit of $50? a. 2500 units b. 7500 units c. 10,000 units d. 5000 units ---------- What inputs are used to calculate the flexible budget? a. Actual quantity X standard price b. Standard quantity allowed for actual output X Standard price c. Actual quantity X Actual price d. standard quantity X actual price -------------------...

Data 4 Unit sales 30,000 units 5 Selling price per unit $60 per unit 6 Variable...

Data 4 Unit sales 30,000 units 5 Selling price per unit $60 per unit 6 Variable expenses per unit $30 per unit 7 Fixed expenses $810,000 What is the break-even in dollar sales? (b) What is the margin of safety percentage? (c) What is the degree of operating leverage? (Round your answer to 2 decimal places.) 3. Using the degree of operating leverage and without changing anything in your worksheet, calculate the percentage change in net operating...

ABC Company sells 18,000 units of a product at $50 per unit. This is the first...

ABC Company sells 18,000 units of a product at $50 per unit. This is the first year of operations so there is no beginning inventory of finished units. The following information is available: Units produced 20,000 Raw material costs per unit $10.00 Direct labor cost per unit $4.00 Variable overhead per unit $6.00 Fixed overhead total costs $50,000 Fixed overhead costs...