Question

In: Accounting

BugControl Ltd produces and sells bug repellent. Information about the budget for the last quarter of...

BugControl Ltd produces and sells bug repellent. Information about the budget for the last quarter of year 20X1 is as follows:

  1. The company expects to sell 40,000 bottles of BugControl in September, 55,000 in October, 93,000 in November, and 36,000 in December. The selling price of BugControl is $8.95 per bottle.
  2. The desired ending inventory of finished goods is equal to 20% of next month’s sales whereas the desired ending inventory for material is 15% of next month’s production requirements.
  3. At the beginning of October, the company expects to have 57,000 grams of Chemical A, and 97,000 grams of Chemical B on hand.
  4. A bottle of BugControl requires 6 grams of Chemical A and 10 grams of Chemical B. The cost of Chemical A is 12 cents per gram, the cost of Chemical B is 9 cents per gram.
  5. The cost of direct labour is 60 cents per bottle and the cost of variable overhead is 90 cents per bottle. Fixed manufacturing overhead is $40,000 per month.
  6. Variable selling and administrative expense is 12% of sales and fixed selling and administrative expense is $65,000 per month.

Required:

  1. Prepare the Sales Budget for the last quarter of the year 20X1.
  2. Prepare the Production Budget for October and November of the year 20X1.
  3. Prepare a Direct Materials Purchases Budget for both chemicals for October 20X1.
  4. Prepare the following budgets  for October 20X1:
    1. Direct Labour Cost
    2. Factory Overhead Cost
    3. Selling and Administrative Expenses
    1. Production unit cost computations (Assume the fixed overhead cost per unit is $0.82) and Cost of Goods Sold Budget
    2. Budgeted Income Statement

Solutions

Expert Solution


Related Solutions

Consider the following information about production in quarter 1 of 2019. Firm T produces 600 tires...
Consider the following information about production in quarter 1 of 2019. Firm T produces 600 tires at a cost of $27 each, and sells 580 tires to Firm B at a cost of $40 each. Firm B produces 290 bicycles at a total cost of $350 each, and sells 280 bicycles to consumers for $404 each. Enter whole numbers only with no commas and no dollar sign. In this simple economy, what is the value of inventory investment?
ZZZ Company produces and sells three products. Information about these products for the month of May...
ZZZ Company produces and sells three products. Information about these products for the month of May is given below: Product A Product B selling price per unit $16 $14 variable costs per unit $ 7 $ 6 number of units sold 20,000 25,000 Product C selling price per unit $20 variable costs per unit $15 number of units sold 24,000 ZZZ Company reported total fixed costs of $166,000 in May. In order to improve profitability, ZZZ Company made the following...
Budget Project - Master Budget for a Garneau Manufacturer Garneau Manufacturing Ltd. produces and distributes a...
Budget Project - Master Budget for a Garneau Manufacturer Garneau Manufacturing Ltd. produces and distributes a special type of chemical compound called Compound WX. The information below about Garneau's operations has been assembled to assist budget preparation. The company is preparing its master budget for the first quarter of 2016. The budget will detail each month’s activity and the activity for the quarter in total. The master budget will be based on the following information: 1. Selling price is $60...
Question: Prepare the cash disbursement for direct materials budget for the first quarter Budget information below...
Question: Prepare the cash disbursement for direct materials budget for the first quarter Budget information below Sweetums Cookies, Inc.: A Master Budget CaseIntroductionYou knew they were good, but you never thought Grandma’s old cookie recipe would bring you this far! It all started about three years ago when you began using your Grandma’s cookie recipe to bake cookies as a little side business. You bake them right in your home and sell them to friends and local stores. Response has...
The Fortunate Co. is preparing a cash budget for the 2nd quarter. The following information is...
The Fortunate Co. is preparing a cash budget for the 2nd quarter. The following information is available: Projected cash sales:   $10,000 each month Projected credit sales: $ 8,000 each month One half of the credit sales are collected in the month of sale, and the remainder collected in the following month (there are no uncollectible accounts). Accounts receivable on April 1st were $3,000. Operating expenses (paid in cash): $20,000 for April, and $13,000 for each of the following two months....
produces several types of pickled vegetables. The company budgets for each quarter in the last month...
produces several types of pickled vegetables. The company budgets for each quarter in the last month of the previous quarter. In early March, Karen is preparing the budget for pickled beets. Budgeted sales are 13200 jars for April, 16500 jars for May, and 21000 jars for June. Each jar requires 1.3 pounds of beets. The pickling process takes 60 minutes for 20 jars. Because pressurized cooking is used, the processing is monitored by an employee at all times. Each jar...
Betty DeRose, Inc. produces and sells three products. Information about these products for 2022, the most...
Betty DeRose, Inc. produces and sells three products. Information about these products for 2022, the most recent year, appears below: Product A Product B Product C selling price per unit $33 $49 $24 variable costs per unit $14 $37 $11 number of units sold 22,000 18,000 25,000 Betty DeRose, Inc. reported total fixed costs of $195,636 in 2022. Calculate the number of units of Product B that needed to be sold in 2022 in order for Betty DeRose, Inc. to...
ABC Company produces and sells four products. Information about these products for 2019, the most recent...
ABC Company produces and sells four products. Information about these products for 2019, the most recent year, appears below:       Product A Product B Product C Product D selling price per unit 19.00 16.00 15.00 12.00 variable costs per unit 5.00 13.00 5.00 6.00 number of units sold 39,000 32,000 15,000 28,000 ABC Company had total fixed costs of $648,000 in 2019. Calculate the margin of safety reported by ABC Company for 2019. Calculate the number of units of Product...
ABC Company produces and sells four products. Information about these products for 2019, the most recent...
ABC Company produces and sells four products. Information about these products for 2019, the most recent year, appears below:                                               Product A Product B Product C Product D selling price per unit 19.00 17.00 15.00 12.00 variable costs per unit 5.00 13.00 5.00 6.00 number of units sold 37,000 32,000 14,000 29,000 ABC Company had total fixed costs of $648,000 in 2019. Calculate the number of units of Product D that needed to be sold in 2019 in order for ABC...
ZZ Company produces and sells four products. Information about these products for 2019, the most recent...
ZZ Company produces and sells four products. Information about these products for 2019, the most recent year, appears below: Product A Product B selling price per unit $18 $16 variable costs per unit $ 6 $ 5 number of units sold 22,000 36,000 Product C Product D selling price per unit $17 $13 variable costs per unit $13 $ 7 number of units sold 15,000 20,000 ZZ Company reported total fixed costs of $540,000 in 2019. Calculate the number of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT