Question

In: Accounting

Required information [The following information applies to the questions displayed below.] Endless Mountain Company manufactures a...

Required information

[The following information applies to the questions displayed below.]

Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2017 and reports a balance sheet at December 31, 2016 as follows:

Endless Mountain Company
Balance Sheet
December 31, 2016
Assets
Current assets:
Cash $ 46,200
Accounts receivable (net) 260,000
Raw materials inventory (4,500 yards) 11,250
Finished goods inventory (1,500 units) 32,250
Total current assets $ 349,700
Plant and equipment:
Buildings and equipment 900,000
Accumulated depreciation (292,000 )
Plant and equipment, net 608,000
Total assets $ 957,700
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable $ 158,000
Stockholders’ equity:
Common stock $ 419,800
Retained earnings 379,900
Total stockholders’ equity 799,700
Total liabilities and stockholders’ equity $ 957,700

The company’s chief financial officer (CFO), in consultation with various managers across the organization has developed the following set of assumptions to help create the 2017 budget:

The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units, and 25,000 units for quarters 1-4, respectively. Notice that the company experiences peak sales in the second and fourth quarters. The budgeted selling price for the year is $32 per unit. The budgeted unit sales for the first quarter of 2018 is 13,000 units.

All sales are on credit. Uncollectible accounts are negligible and can be ignored. Seventy-five percent of all credit sales are collected in the quarter of the sale and 25% are collected in the subsequent quarter.

Each quarter’s ending finished goods inventory should equal 15% of the next quarter’s unit sales.

Each unit of finished goods requires 3.5 yards of raw material that costs $3.00 per yard. Each quarter’s ending raw materials inventory should equal 10% of the next quarter’s production needs. The estimated ending raw materials inventory on December 31, 2017 is 5,000 yards.

Seventy percent of each quarter’s purchases are paid for in the quarter of purchase. The remaining 30% of each quarter’s purchases are paid in the following quarter.

Direct laborers are paid $18 an hour and each unit of finished goods requires 0.25 direct labor-hours to complete. All direct labor costs are paid in the quarter incurred.

The budgeted variable manufacturing overhead per direct labor-hour is $3.00. The quarterly fixed manufacturing overhead is $150,000 including $20,000 of depreciation on equipment. The number of direct labor-hours is used as the allocation base for the budgeted plantwide overhead rate. All overhead costs (excluding depreciation) are paid in the quarter incurred.

The budgeted variable selling and administrative expense is $1.25 per unit sold. The fixed selling and administrative expenses per quarter include advertising ($25,000), executive salaries ($64,000), insurance ($12,000), property tax ($8,000), and depreciation expense ($8,000). All selling and administrative expenses (excluding depreciation) are paid in the quarter incurred.

The company plans to maintain a minimum cash balance at the end of each quarter of $30,000. Assume that any borrowings take place on the first day of the quarter. To the extent possible, the company will repay principal and interest on any borrowings on the last day of the fourth quarter. The company’s lender imposes a simple interest rate of 3% per quarter on any borrowings.

Dividends of $15,000 will be declared and paid in each quarter.

The company uses a last-in, first-out (LIFO) inventory flow assumption. This means that the most recently purchased raw materials are the “first-out” to production and the most recently completed finished goods are the “first-out” to customers.

Required:

The company’s CFO has asked you to prepare the 2017 master budget. To fulfill this request, prepare the following budget schedules and financial statements.

1. Income statement for the year ended December 31, 2017.

2. Balance sheet at December 31, 2017.

Tell me what information you need, first.

Solutions

Expert Solution

Sales Budget
Quarter
1 2 3 4 Total
Budgeted sales in units 12000 37000 15000 25000 89000
Selling Price $32 $32 $32 $32 $32
Budgeted sales revenue $384,000 $1,184,000 $480,000 $800,000 $2,848,000
Cash Collection from sales
Quarter
1 2 3 4 Total
Beginning accounts receivable $260,000 $260,000
Cash collection from first quarter sale $288,000 $96,000 $384,000
Cash collection from second quarter sale $888,000 $296,000 $1,184,000
Cash collection from third quarter sale $360,000 $120,000 $480,000
Cash collection from fourth quarter sale $600,000 $600,000
Total $548,000 $984,000 $656,000 $720,000 $2,908,000
Production Schedule
Quarter
1 2 3 4 Total
Budgeted sales in units 12000 37000 15000 25000 89000
Add: Desired ending inventory 5550 2250 3750 1950 1950
Less: Beginning Inventory 1500 5550 2250 3750 1500
Units to be produced 16,050 33,700 16,500 23,200 89,450
Raw Material schedule
Quarter
1 2 3 4 Total
Units to be produced 16,050 33,700 16,500 23,200 89,450
Raw material per unit 3.5 3.5 3.5 3.5 3.5
Raw material required 56175 117950 57750 81200 313075
Add: Desired ending invemtory 11795 5775 8120 5000 5000
Less: Beginning Inventory 4500 11795 5775 8120 4500
Raw material to be purchased 63470 111930 60095 78080 313575
Cost of raw material per yard $3 $3 $3 $3 $3
Cost of raw material $190,410 $335,790 $180,285 $234,240 $940,725
Cash payment for cost of raw material
Quarter
1 2 3 4 Total
Beginning Accounts payable $158,000 $158,000
Cash payment for first quarter purchase $133,287 $57,123 $190,410
Cash payment for second quarter purchase $235,053 $100,737 $335,790
Cash payment for third quarter purchase $126,199.50 $54,085.50 $180,285
Cash payment for fourth quarter purchase $163,968 $163,968
Total $291,287 $292,176 $226,937 $218,054 $1,028,453
Direct labor
Quarter
1 2 3 4 Total
Units to be produced 16,050 33,700 16,500 23,200 89,450
Direct labor per unit 0.25 0.25 0.25 0.25 0.25
Total direct labor hour needed 4012.5 8425 4125 5800 22362.5
Rate per hour $18 $18 $18 $18 $18
Cost of direct labor $72,225 $151,650 $74,250 $104,400 $402,525
Manufacturing Overhead budget
Quarter
1 2 3 4 Total
Budgeted direct labour hours               4,012.50                 8,425.00              4,125.00            5,800.00             22,362.50
Variable manufacturing overhead per direct labor hour $3 $3 $3 $3
Variable manufacturing overhead $12,037.50 $25,275.00 $12,375.00 $17,400.00 $67,087.50
Fixed Manufacturing overhead $150,000 $150,000 $150,000 $150,000 $600,000.00
Total manufacturing overhead $162,037.50 $175,275.00 $162,375.00 $167,400.00 $667,087.50
Less: depreciation $20,000 $20,000 $20,000 $20,000 $80,000.00
Cash disbursement for manufacturing overhead $142,037.50 $155,275.00 $142,375.00 $147,400.00 $587,087.50
Total manufacturing overhead $667,087.50
Budgeted direct labor hours             22,362.50
Predetermined overhead rate for the year $29.83
Selling and Administrative Budget
Quarter
1 2 3 4 Total
Budgeted unit sales 12000 37000 15000 25000                   89,000
Variable selling and administrative expense per unit $1.25 $1.25 $1.25 $1.25 $1.25
Variable selling and administrative expense $15,000 $46,250 $18,750 $31,250 $111,250
Fixed selling and administrative expenses
Advertising $25,000 $25,000 $25,000 $25,000 $100,000
Executive salaries $64,000 $64,000 $64,000 $64,000 $256,000
Insurance $12,000 $12,000 $12,000 $12,000 $48,000
Property Tax $8,000 $8,000 $8,000 $8,000 $32,000
Depreciation expense $8,000 $8,000 $8,000 $8,000 $32,000
Total fixed selling and administrative expenses $117,000 $117,000 $117,000 $117,000 $468,000
Total selling and administrative expenses $132,000 $163,250 $135,750 $148,250 $579,250
Less: Depreciation $8,000 $8,000 $8,000 $8,000 $32,000
Cash disbursement for selling and administrative expensess $124,000 $155,250 $127,750 $140,250 $547,250
Cash Budget
Quarter
1 2 3 4 Total
Beginning Cash Balance $46,200 $30,001 $244,650 $314,338 $46,200
Add: Cash receipt
Collection from customers $548,000 984000 656000 720000 $2,908,000
Total cash available $594,200 $1,014,001 $900,650 $1,034,338 $2,954,200
Less: Cash disbursement
Direct Materials $291,287 $292,176 $226,937 $218,054 $1,028,453
Direct labour $72,225 151650 74250 104400 $402,525
Manufacturing Overhead $142,038 $155,275 $142,375 $147,400 $587,088
Selling and administrative expense $124,000 $155,250 $127,750 $140,250 $547,250
Dividends $15,000 $15,000 $15,000 $15,000 $60,000
Total cash disbursement $644,550 $769,351 $586,312 $625,104 $2,625,316
Excess or (deficiency) of cash available over disbursements ($50,350) $244,650 $314,338 $409,235 $328,885
Financing:
Borrowing at the beginning of the quarter $80,350 $80,350
Repayment at the end of the quarter $89,992 $89,992
Interest $2,411 $2,411 $2,411 $2,411 $9,642
Total financing $82,761 $2,411 $2,411 ($87,582) $0
Ending Cash Balance $30,001 $244,650 $314,338 $319,243 $319,243
Budgeted Income Statement
Sales $2,848,000
Cost of Goods Sold $2,098,066
Gross Margin $749,935
Selling and administrative expense $579,250
Net Operating income $170,685
Less: Interest expense $9,642
Net Income $161,043

Related Solutions

Required information [The following information applies to the questions displayed below.] Endless Mountain Company manufactures a...
Required information [The following information applies to the questions displayed below.] Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product to retailers throughout the northeastern quadrant of the United States. It is in the process of creating a master budget for 2017 and reports a balance sheet at December 31, 2016 as follows: Endless Mountain Company Balance Sheet December 31, 2016 Assets Current assets: Cash $ 46,200 Accounts receivable (net)...
Required information [The following information applies to the questions displayed below.] Acme Materials Company manufactures and...
Required information [The following information applies to the questions displayed below.] Acme Materials Company manufactures and sells synthetic coatings that can withstand high temperatures. Its primary customers are aviation manufacturers and maintenance companies. The following table contains financial information pertaining to cost of quality (COQ) in 2019 and 2020 (in thousands of dollars): 2019 2020 Sales $ 15,400 $ 19,400 Materials inspection 240 54 In-process (production) inspection 154 119 Finished product inspection 190 64 Preventive equipment maintenance 14 54 Scrap...
Required information [The following information applies to the questions displayed below.] O’Brien Company manufactures and sells...
Required information [The following information applies to the questions displayed below.] O’Brien Company manufactures and sells one product. The following information pertains to each of the company’s first three years of operations: Variable costs per unit: Manufacturing: Direct materials $ 30 Direct labor $ 15 Variable manufacturing overhead $ 4 Variable selling and administrative $ 2 Fixed costs per year: Fixed manufacturing overhead $ 500,000 Fixed selling and administrative expenses $ 100,000 During its first year of operations, O’Brien produced...
Required information [The following information applies to the questions displayed below.] O’Brien Company manufactures and sells...
Required information [The following information applies to the questions displayed below.] O’Brien Company manufactures and sells one product. The following information pertains to each of the company’s first three years of operations: Variable costs per unit: Manufacturing: Direct materials $ 29 Direct labor $ 14 Variable manufacturing overhead $ 4 Variable selling and administrative $ 2 Fixed costs per year: Fixed manufacturing overhead $ 580,000 Fixed selling and administrative expenses $ 100,000 During its first year of operations, O’Brien produced...
Required information [The following information applies to the questions displayed below.] O’Brien Company manufactures and sells...
Required information [The following information applies to the questions displayed below.] O’Brien Company manufactures and sells one product. The following information pertains to each of the company’s first three years of operations: Variable costs per unit: Manufacturing: Direct materials $ 29 Direct labor $ 16 Variable manufacturing overhead $ 3 Variable selling and administrative $ 2 Fixed costs per year: Fixed manufacturing overhead $ 580,000 Fixed selling and administrative expenses $ 150,000 During its first year of operations, O’Brien produced...
Required information [The following information applies to the questions displayed below.] O’Brien Company manufactures and sells...
Required information [The following information applies to the questions displayed below.] O’Brien Company manufactures and sells one product. The following information pertains to each of the company’s first three years of operations: Variable costs per unit: Manufacturing: Direct materials $ 28 Direct labor $ 16 Variable manufacturing overhead $ 6 Variable selling and administrative $ 2 Fixed costs per year: Fixed manufacturing overhead $ 510,000 Fixed selling and administrative expenses $ 200,000 During its first year of operations, O’Brien produced...
Required information [The following information applies to the questions displayed below.] Clopack Company manufactures one product...
Required information [The following information applies to the questions displayed below.] Clopack Company manufactures one product that goes through one processing department called Mixing. All raw materials are introduced at the start of work in the Mixing Department. The company uses the weighted-average method of process costing. Its Work in Process T-account for the Mixing Department for June follows (all forthcoming questions pertain to June): Work in Process—Mixing Department June 1 balance 32,000 Completed and transferred to Finished Goods ?...
Required information [The following information applies to the questions displayed below.] Sierra Company manufactures woven blankets...
Required information [The following information applies to the questions displayed below.] Sierra Company manufactures woven blankets and accounts for product costs using process costing. Data below are for one of its processing departments. The following information is available regarding its May inventories Beginning Inventory Ending Inventory Raw materials inventory $ 66,000 $ 43,000 Work in process inventory 404,000 541,000 Finished goods inventory 602,000 532,000 The following additional information describes the company's production activities for May. Raw materials purchases (on credit)...
Required information [The following information applies to the questions displayed below.] Clopack Company manufactures one product...
Required information [The following information applies to the questions displayed below.] Clopack Company manufactures one product that goes through one processing department called Mixing. All raw materials are introduced at the start of work in the Mixing Department. The company uses the weighted-average method of process costing. Its Work in Process T-account for the Mixing Department for June follows (all forthcoming questions pertain to June): Work in Process—Mixing Department June 1 balance 27,000 Completed and transferred to Finished Goods ?...
Required information [The following information applies to the questions displayed below.] Diego Company manufactures one product...
Required information [The following information applies to the questions displayed below.] Diego Company manufactures one product that is sold for $79 per unit in two geographic regions—the East and West regions. The following information pertains to the company’s first year of operations in which it produced 50,000 units and sold 45,000 units. Variable costs per unit: Manufacturing: Direct materials $ 29 Direct labor $ 16 Variable manufacturing overhead $ 2 Variable selling and administrative $ 4 Fixed costs per year:...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT