Jay Rexford, president of Photo Artistry Company, was just concluding a budget meeting with his senior staff. It was November of 20x4, and the group was discussing preparation of the firmâs master budget for 20x5. âIâve decided to go ahead and purchase the industrial robot weâve been talking about. Weâll make the acquisition on January 2 of next year, and I expect it will take most of the year to train the personnel and reorganize the production process to take full advantage of the new equipment.â
In response to a question about financing the acquisition, Rexford replied as follows: âThe robot will cost $950,000. There will also be an additional $50,000 in ancillary equipment to be purchased. Weâll finance these purchases with a one-year $1,000,000 loan from Shark Bank and Trust Company. Iâve negotiated a repayment schedule of four equal installments on the last day of each quarter. The interest rate will be 10 percent, and interest payments will be quarterly as well.â With that the meeting broke up, and the budget process was on.
Photo Artistry Company is a manufacturer of metal picture frames. The firmâs two product lines are designated as S (small frames; 5 3 7 inches) and L (large frames; 8 3 10 inches). The primary raw materials are flexible metal strips and 9-inch by 24-inch glass sheets. Each S frame requires a 2-foot metal strip; an L frame requires a 3-foot strip. Allowing for normal breakage and scrap glass, the company can get either four S frames or two L frames out of a glass sheet. Other raw materials, such as cardboard backing, are insignificant in cost and are treated as indirect materials. Emily Jackson, Photo Artistryâs controller, is in charge of preparing the master budget for 20x5. She has gathered the following information:
1. Sales in the fourth quarter of 20x4 are expected to be 50,000 S frames and 40,000 L frames. The sales manager predicts that over the next two years, sales in each product line will grow by 5,000 units each quarter over the previous quarter. For example, S frame sales in the first quarter of 20x5 are expected to be 55,000 units.
2. Photo Artistryâs sales history indicates that 60 percent of all sales are on credit, with the remainder of the sales in cash. The companyâs collection experience shows that 80 percent of the credit sales are collected during the quarter in which the sale is made, while the remaining 20 percent is collected in the following quarter. (For simplicity, assume the company is able to collect 100 percent of its accounts receivable.)
3. The S frame sells for $10, and the L frame sells for $15. These prices are expected to hold constant throughout 20x5.
4. The production manager attempts to end each quarter with enough finished-goods inventory in each product line to cover 20 percent of the following quarterâs sales. Moreover, an attempt is made to end each quarter with 20 percent of the glass sheets needed for the following quarterâs production. Since metal strips are purchased locally, the company buys them on a just-in-time basis; inventory is negligible.
5. All direct-material purchases are made on account, and 80 percent of each quarterâs purchases are paid in cash during the same quarter as the purchase. The other 20 percent is paid in the next quarter.
6. Indirect materials are purchased with cash as needed. Work-in-process is negligible.
7. Projected production costs in 20x5 are as follows:
8. The predetermined overhead rate is $10 per direct-labor hour. The following production-overhead costs are budgeted for 20x5.
All of these costs will be paid in cash during the quarter incurred except for depreciation.
9. Photo Artistryâs quarterly selling and administrative expenses are $100,000, paid in cash.
10. Jackson anticipates that dividends of $50,000 will be declared and paid in cash each quarter.
11. Photo Artistryâs projected balance sheet as of December 31, 20x4, follows:
Cash ............................................................................................... $ 95,000
Accounts receivable â¦â¦â¦â¦........................................................... 132,000
Inventory:
raw material ..................................................................... â¦â¦â¦â¦â¦59,200
Finished goods .................................................................................167,000
Plant and equipment (net of accumulated depreciation) ....... 8,000,000
Total assets ................................................................................. $8,453,200
Accounts payable ............................................................................ $ 99,400
Common stock .............................................................................. 5,000,000
Retained earnings ......................................................................... 3,353,800
Total liabilities and stockholdersâ equity ................................... $8,453,200
Required:
Prepare Photo Artistry Companyâs master budget for 20x5 by completing the following schedules and statements.
1. Sales budget:
2. Cash receipts budget:
3. Production budget:
4. Direct-material budget:
5. Cash disbursements budget:
6. Summary cash budget:
7. Prepare a budgeted schedule of cost of goods manufactured and sold for the year 20x5. (Hint: In the budget, actual and applied overhead will be equal.)
8. Prepare Photo Artistryâs budgeted income statement for 20x5. (Ignore income taxes.)
9. Prepare Photo Artistryâs budgeted statement of retained earnings for 20x5.
10. Prepare Photo Artistryâs budgeted balance sheet as of December 31, 20x5.
S Frame L Frame Direct material: Metal strips: S: 2 ft. @ $1 per foot L: 3 ft. @ $1 per foot $2 ...... $3 Glass sheets: S: 4 sheet @ $8 per sheet 2 ...... L:½ sheet @ $8 per sheet 4 Direct labor: .1 hour @ $20 2 Production overhead: .1 direct-labor hour x $10 per hour Total production cost per unit $7 $10 2. 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Entire Year Indirect material Indirect labor $ 10,200 $ 11,200 $ 12,200 $ 13,200 $ 46,800 187,200 40,800 44,800 48,800 52,800 Other overhead 31,000 36,000 41,000 46,000 154,000 Depreciation 20,000 20,000 20,000 20,000 80,000 Total overhead $102,000 $112,000 $122,000 $132,000 $468,000 ....... 20x4 20x5 4th 1st 2nd 3rd 4th Entire Quarter Quarter Quarter Quarter Quarter Year S frame unit sales x S sales price S frame sales revenue L frame unit sales x L sales price L frame sales revenue Total sales revenue Cash sales" Sales on account *40% of total sales. 160% of total sales. ZUX5 1st 2nd 3rd 4th Entire Quarter Quarter Quarter Quarter Year Cash sales Cash collections from credit sales made during current quarter“ Cash collections from credit sales made during previous quartert Total cash receipts . *80% of current quarter's credit sales. 20% of previous quarter's credit sales. 20x4 20x5 4th 1st 2nd 3rd 4th Entire Quarter Quarter Quarter Quarter Quarter Year S frames: Sales (in units) Add: Desired ending inventory .... Total units needed . Less: Expected beginning inventory Units to be produced L frames: Sales (in units). Add: Desired ending inventory Total units needed Less: Expected beginning inventory Units to be produced ...................... 20x4 20x5 4th 1st 2nd 3rd 4th Entire Quarter Quarter Quarter Quarter Quarter Year Metal strips: S frames to be produced . x Metal quantity per unit (ft.) Needed for S frame production L frames to be produced x Metal quantity per unit (ft.) Needed for L frame production Total metal needed for production; to be purchased (ft.) x Price per foot Cost of metal strips to be purchased . Glass sheets: S frames to be produced x Glass quantity per unit (sheets) Needed for S frame production L frames to be produced x Glass quantity per unit (sheets) Needed for L frame production Total glass needed for production (sheets) Add: Desired ending inventory 10,400 10,400 Total glass needs Less: Expected beginning inventory. Glass to be purchased x Price per glass sheet Cost of glass to be purchased Total raw-material purchases (metal and glass) ............ 20x5 1st 2nd 3rd 4th Entire Quarter Quarter Quarter Quarter Year Raw-material purchases: Cash payments for purchases during the current quarter Cash payments for purchases during the preceding quarter Total cash payments for raw-material purchases Direct labor: Frames produced (S and L. x Direct-labor hours per frame Direct-labor hours to be used .... x Rate per direct-labor hour Total cash payments for direct labor . Production overhead: Indirect material Indirect labor Other Total cash payments for production overhead Cash payments for slling and administrative expenses Total cash disbursements ...........................
> Refer to the data in the preceding exercise. Use diagrams similar to those in Exhibits 10–2, 10–3, and 10–4 to determine the direct-material and direct-labor variances. Indicate whether each variance
> Seneca Hardwoods produces handcrafted jewelry boxes. A standard-size b ox requires 7 board feet of hardwood in the finished product. In addition, 1.5 board feet of scrap lumber is normally left from the production of one box. Hardwood costs $5.00 per boa
> Refer to the data in the preceding exercise. Draw diagrams depicting the direct-material and direct-labor variances similar to the diagrams in Exhibits 10–2, 10–3 , and 10–4 . Exhibit 10-2: Exhibit 1
> Information taken from Ticonderoga Paper Company’s records for the most recent year is as follows: Direct material used ................................................... $203,000 Direct labor ..................................................
> During April, Dryden Company’s material purchases amounted to 6,500 pounds at a price of $7.40 per pound. Actual costs incurred in the production of 2,000 units were as follows: Direct labor: $118,035 ($18.30 per hour) Direct material: $31,820 ($7.40 per
> Refer to your answer for Exercise 10–31. Set up T-accounts, and post the journal entries to the general ledger.
> MacGyver Corporation manufactures a product called Miracle Goo, which comes in handy for just about anything. The thick tarry substance is sold in six-gallon drums. Two raw materials are used; these are referred to by people in the business as A and B. T
> Metro Fashions, Inc., manufactures women’s blouses of one quality, which are produced in lots to fill each special order. Its customers are department stores in various cities. Metro Fashions sews the particular stores’
> Briefly describe three issues that create special challenges for multinational firms in preparing their budgets.
> List the steps you would go through in developing a budget to meet your college expenses.
> Discuss this comment by a small-town bank president: “Budgeting is a waste of time. I’ve been running this business for 40 years. I don’t need to plan.”
> Why is participative budgeting often an effective management tool?
> Define the term budgetary slack, and briefly describe a problem it can cause.
> Discuss the importance of predictions and assumptions in the budgeting process.
> Pinellas Pillow Company’s planned production for the year just ended was 10,000 units. This production level was achieved, but only 9,000 units were sold. Other data follows: Direct material used ........................................... $80,000 Direct
> How can a company’s board of directors use the budget to influence the future direction of the firm?
> Give three examples of how the city of Boston could use a budget for planning purposes.
> How does e-budgeting make use of the Internet?
> How does activity-based budgeting explain the logic of budgeting?
> What is meant by the term operational budgets? List three operational budgets that would be prepared by Cook County Hospital in Chicago.
> Give an example of how general economic trends would affect sales forecasting in the airline industry
> Draw a flowchart similar to the one in Exhibit 9–1 for a service station. The service station provides automotive maintenance services in addition to selling gasoline and related products. Exhibit 9-1: Sales Sales of Services or Go
> Explain what a master budget is, and list five of its parts.
> Use an example to explain how a budget could be used to allocate resources in a university.
> What are the primary differences in budgeting between manufacturing and nonmanufacturing firms?
> Visit the website for one of the following companies, or a different company of your choosing. Coca-Cola www.cocacola.com Bridgestone www.bridgestonetire.com Motorola www.motorola.com/us/consumers/home Casio www.casio.com Toyota www.toyota.com Xerox Corp
> “We really need to get this new material-handling equipment in operation just after the new year begins. I hope we can finance it largely with cash and marketable securities, but if necessary we can get a short term loan down at MetroBa
> Fit-for-Life Foods Inc., a manufacturer of breakfast cereals and snack bars, has experienced several years of steady growth in sales, profits, and dividends while maintaining a relatively low level of debt. The board of directors has adopted a long-run s
> Vancouver Consulting Associates, a division of Maple Leaf Services Corporation, offers management and computer consulting services to clients throughout Canada and the northwestern United States. The division specializes in website development and other
> Edgeworth Box Corporation manufactures two types of cardboard boxes used in shipping canned food, fruit, and vegetables. The canned food box (type C) and the perishable food box (type P) have the following material and labor requirements. The unit produ
> Condor Corporation manufactures two different types of coils used in electric motors. In the fall of the current year, the controller compiled the following data • Sales forecast for 20x3 (all units to be shipped in 20x3): â€
> Continental Security Systems, Inc. (CSSI), manufactures and sells security systems. The company started by installing photoelectric security systems in offices and has expanded into the private-home market. CSSI has a basic security system that has been
> Dakota Fan, Inc., manufactures an inexpensive household fan that it sells to retailers for $20 per unit. All sales are on account, with 40 percent of sales collected in the month of sale and 60 percent collected in the following month. The data that foll
> School Days Furniture, Inc., manufactures a variety of desks, chairs, tables, and shelf units which are sold to public school systems throughout the midwest. The controller of the company’s Desk Division is currently preparing a budget
> Eastern State University (ESU) is preparing its master budget for the upcoming academic year. Currently, 12,000 students are enrolled on campus; however, the admissions office is forecasting a 5 percent growth in the student body despite a tuition hike t
> Niagra Chemical Company produces three products using three different continuous processes. The products are Yarex, Darol, and Norex. Projected sales in gallons for the three products for the years 20x2 and 20x3 are as follows: • Becau
> Information taken from Collegiate Sporting Goods Company’s records for the most recent year is as follows: Direct material used ..................................................... $272,000 Direct labor ........................................
> Shady Shades, Inc., manufactures artistic frames for sunglasses. Talia Demarest, controller, is responsible for preparing the company’s master budget. In compiling the budget data for 20x1, Demarest has learned that new automated produc
> Sophisticates, Inc., a distributor of jewelry throughout California, is in the process of assembling a cash budget for the first quarter of 20x1. The following information has been extracted from the company’s accounting records: â
> Splendid Stereo, Inc., is a large retailer of stereo equipment. The controller is about to prepare the budget for the first quarter of 20x5. Past experience has indicated that 75 percent of the store’s sales are cash sales. The collecti
> Tanya Williams is the new accounts manager at East Bank of Mississippi. She has just been asked to project how many new bank accounts she will generate during 20x5. The economy of the county in which the bank operates has been growing, and the bank has e
> Village Hardware is a retail hardware store. Information about the store’s operations follows. • November 20x4 sales amounted to $400,000. • Sales are budgeted at $440,000 for December 20x4 and $400,0
> The following information is from White Mountain Furniture Showroom’s financial records. Collections from customers are normally 70 percent in the month of sale, 20 percent in the month following the sale, and 9 percent in the second m
> Alder Company budgets on an annual basis. The following beginning and ending inventory levels (in units) are planned for the next year. Two units of raw material are required to produce each unit of finished product Required: 1. If Alder Company plans t
> Fill in the missing amounts in the following schedules. 2. Accounts payable, 12/31/x0 ................................................ €600,000‡ Purchase of goods and services on account during 20x1 .. 2,400,000 Payme
> Coyote Loco, Inc., a distributor of salsa, has the following historical collection pattern for its credit sales. 70 percent collected in the month of sale. 15 percent collected in the first month after sale. 10 percent collected in the second month after
> San Fernando Fertilizer Company plans to sell 40,000 units of finished product in July and anticipates a growth rate in sales of 5 percent per month. The desired monthly ending inventory in units of finished product is 80 percent of the next month’s esti
> Sea Star Company manufactures diving masks with a variable cost of $12.50. The masks sell for $17.00. Budgeted fixed manufacturing overhead for the most recent year was $396,000. Actual production was equal to planned production. Required: Under each o
> Three Rivers Dental Associates (TRDA) is a large dental practice in Pittsburgh. The firm’s controller is preparing the budget for the next year. The controller projects a total of 48,000 office visits, to be evenly distributed throughout the year. Eighty
> Triple-F Health Club (Family, Fitness, and Fun) offers tennis, swimming, and other physical fitness facilities to its members. There are four of these clubs in the metropolitan area. Each club has between 1,700 and 2,500 members. Revenue is derived from
> Jack Riley, controller in the division of social services for the state, recognizes the importance of the budgetary process for planning, control, and motivational purposes. He believes that a properly implemented participative budgetary process for plan
> Define the following types of environmental costs: private, social, visible, hidden, monitoring, abatement, and both on-site and off-site remediation.
> What is meant by a product’s grade, as a characteristic of quality? Give an example in the service industry.
> What is the purpose of a budget manual?
> Describe the role of a budget director
> Why do proponents of variable costing prefer variable costing when making pricing decisions?
> Explain the difference between observable and hidden quality costs
> What manager is usually in the best position to influence the direct-material price variance?
> Choose a city or state in the United States (or a Canadian city or province), and use the Internet to explore the annual budget of the governmental unit you selected. For example, you could check out the budget for Los Angeles at www.losangeles.com . Alt
> Explain why some management accountants believe that absorption costing may provide an incentive for managers to overproduce inventory.
> Why do many managers prefer variable costing over absorption costing?
> What is meant by the phrase management by exception?
> List the three parts of a control system, and explain how such a system works.
> Explain how a budget facilitates communication and coordination.
> Briefly explain the difference between absorption costing and variable costing
> List four potential pitfalls in decision making, which represent common errors.
> What is meant by the term contribution margin per unit of scarce resource?
> List and define four types of product quality costs.
> Are allocated joint processing costs relevant when making a decision to sell a joint product at the split-off point or process it further? Why?
> What is meant by the term differential cost analysis?
> How does the existence of excess production capacity affect the decision to accept or reject a special order?
> Give an example of an irrelevant future cost. Why is it irrelevant?
> Explain why the book value of equipment is not a relevant cost.
> Explain what is meant by the term decision model.
> Distinguish between qualitative and quantitative decision analyses.
> Describe the managerial accountant’s role in the decision-making process.
> List the seven steps in the decision-making process
> Visit the website of one of the following companies, or a different company of your choosing. Burger King www.burgerking.com Compaq www.compaq.com Corning www.corning.com Kmart www.kmart.com Kodak www.kodak.com NBC www.nbc.com Required: Read about the
> Explain how the accounting definition of an asset is related to the choice between absorption and variable costing.
> Explain the significance of excess capacity in the transferring division when transfer prices are set using the general transfer-pricing rule.
> How do organizations use pay for performance to motivate managers?
> What is the managerial accountant’s primary objective in designing a responsibility-accounting system?
> Give an example of a gain sharing plan that could be implemented by an airline.
> Define the term manufacturing cycle efficiency.
> List seven areas in which nonfinancial, operational performance measures are receiving increased emphasis in today’s manufacturing environment.
> List and explain three key features of the segmented income statement shown in Exhibit 12–7. Exhibit 12–7: Segment of Company Segment of Oahu Division Aloha Hotels Maul Oahu Walmea Beach Dlamond Head Walkiki Sands
> Why do some managers and accountants choose not to allocate common costs in segmented reports?
> Explain what is meant by a segmented income statement.
> Under what circumstances would it be appropriate to change the Waikiki Sands Hotel from a profit center to an investment center?
> Which is more consistent with cost-volume-profit analysis, variable costing or absorption costing? Why
> Refer to the information given in Case 2 for Huron Chalk Company. Selected information from Huron’s year-end balance sheets for its first two years of operation is as follows: Information in case 2: Huron Chalk Company manufactures sid
> Data Screen Corporation is a highly automated manufacturing firm. The vice president of finance has decided that traditional standards are inappropriate for performance measures in an automated environment. Labor is insignificant in terms of the total co
> What types of organizations use flexible budgets?
> What is the fixed-overhead budget variance?
> Jeffries Company’s only variable-overhead cost is electricity. Does an unfavorable variable-overhead spending variance imply that the company paid more than the anticipated rate per kilowatt-hour
> Explain the advantage of using a flexible budget.
> Distinguish between static and flexible budgets.
> Describe five factors that managers often consider when determining the significance of a variance.
> Refer to Review Question 10–11. Why does an analogous question not arise in the context of the direct-labor variances?
> What manager is generally in the best position to influence the direct-labor efficiency variance?