Managerial Accounting: The Cornerstone of Business Decision-Making
Managerial Accounting: The Cornerstone of Business Decision-Making
7th Edition
ISBN: 9781337115773
Author: Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher: Cengage Learning
bartleby

Concept explainers

bartleby

Videos

Textbook Question
Book Icon
Chapter 9, Problem 73P

Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima’s system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20X1). The budget will detail each quarter’s activity and the activity for the year in total. The master budget will be based on the following information:

  1. a. Fourth-quarter sales for 20X0 are 55,000 units.
  2. b. Unit sales by quarter (for 20X1) are projected as follows:

Chapter 9, Problem 73P, Optima Company is a high-technology organization that produces a mass-storage system. The design of , example  1

The selling price is $400 per unit. All sales are credit sales. Optima collects 85% of all sales within the quarter in which they are realized; the other 15% is collected in the following quarter. There are no bad debts.

  1. c. There is no beginning inventory of finished goods. Optima is planning the following ending finished goods inventories for each quarter:

Chapter 9, Problem 73P, Optima Company is a high-technology organization that produces a mass-storage system. The design of , example  2

  1. d. Each mass-storage unit uses 5 hours of direct labor and three units of direct materials. Laborers are paid $10 per hour, and one unit of direct materials costs $80.
  2. e. There are 65,700 units of direct materials in beginning inventory as of January 1, 20X1. At the end of each quarter, Optima plans to have 30% of the direct materials needed for next quarter’s unit sales. Optima will end the year with the same amount of direct materials found in this year’s beginning inventory.
  3. f. Optima buys direct materials on account. Half of the purchases are paid for in the quarter of acquisition, and the remaining half are paid for in the following quarter. Wages and salaries are paid on the 15th and 30th of each month.
  4. g. Fixed overhead totals $1 million each quarter. Of this total, $350,000 represents depreciation. All other fixed expenses are paid for in cash in the quarter incurred. The fixed overhead rate is computed by dividing the year’s total fixed overhead by the year’s budgeted production in units.
  5. h. Variable overhead is budgeted at $6 per direct labor hour. All variable overhead expenses are paid for in the quarter incurred.
  6. i. Fixed selling and administrative expenses total $250,000 per quarter, including $50,000 depreciation.
  7. j. Variable selling and administrative expenses are budgeted at $10 per unit sold. All selling and administrative expenses are paid for in the quarter incurred.
  8. k. The balance sheet as of December 31, 20X0, is as follows:

Chapter 9, Problem 73P, Optima Company is a high-technology organization that produces a mass-storage system. The design of , example  3

  1. l. Optima will pay quarterly dividends of $300,000. At the end of the fourth quarter, $2 million of equipment will be purchased.

Required:

Prepare a master budget for Optima Company for each quarter of 20X1 and for the year in total. The following component budgets must be included:

  1. 1. Sales budget
  2. 2. Production budget
  3. 3. Direct materials purchases budget
  4. 4. Direct labor budget
  5. 5. Overhead budget
  6. 6. Selling and administrative expenses budget
  7. 7. Ending finished goods inventory budget
  8. 8. Cost of goods sold budget (Note: Assume that there is no change in work-in-process inventories.)
  9. 9. Cash budget
  10. 10. Pro forma income statement (using absorption costing) (Note: Ignore income taxes.)
  11. 11. Pro forma balance sheet (Note: Ignore income taxes.)

1.

Expert Solution
Check Mark
To determine

Construct sales budget.

Explanation of Solution

Budgets:

Budgets are prepared for the planning and controlling purposes. Budgets facilitate planning and making decisions to achieve the desired objectives and are prepared to enable comparison between actual and expected outcomes.

Sales budget:

Particulars

Q1

($)

Q2

($)

Q3

($)

Q4

($)

Total

($)

Sales units (A)65,00070,00075,00090,000300,000
Selling price (B)400400400400 
Sales (A×B)26,000,00028,000,00030,000,00036,000,000120,000,000

Table (1)

2.

Expert Solution
Check Mark
To determine

Construct production budget.

Explanation of Solution

Production budget:

Particulars

Q1

($)

Q2

($)

Q3

($)

Q4

($)

Total

($)

Expected sales65,00070,00075,00090,000300,000
Add: Closing units. 13,00015,00020,00010,00058,000
Less: Opening units. 013,00015,00020,00048,000
Production units78,00072,00080,00080,000310,000

Table (2)

Working Notes:

  • Opening units are closing units of previous quarter.
  • Production units are computed by adding closing units and subtracting opening units from the expected sales.

3.

Expert Solution
Check Mark
To determine

Construct direct material purchases budget.

Explanation of Solution

Materials purchases budget:

Particulars

Q1

($)

Q2

($)

Q3

($)

Q4

($)

Total

($)

Expected material required for production234,000216,000240,000240,000930,000
Add: Closing units. 30% of sales units of next month63,00067,50081,00065,70065,700
Less: Opening units.65,70063,00067,50081,00065,700
Material units expected to be purchased (A)231,300220,500253,500224,700930,000

Material cost: $80 per unit

(A×$80)

18,504,00017,640,00020,280,00017,976,00074,400,000

Table (3)

4.

Expert Solution
Check Mark
To determine

Construct direct labor budget.

Explanation of Solution

Direct labor budget:

Particulars

Q1

($)

Q2

($)

Q3

($)

Q4

($)

Total

($)

Expected production (A)78,00072,00080,00080,000310,000
Hours per unit (B)55555

Number of hours

(A×B)

390,000360,000400,000400,0001,550,000
Rate per hour1010101010
Labor cost3,900,0003,600,0004,000,0004,000,00015,500,000

Table (4)

5.

Expert Solution
Check Mark
To determine

Construct overhead budget.

Explanation of Solution

Overhead budget:

Particulars

Q1

($)

Q2

($)

Q3

($)

Q4

($)

Total

($)

Number of hours (sub-part 4) (A)390,000360,000400,000400,0001,550,000
Variable overhead ($6×A) (B)2,340,0002,160,0002,400,0002,400,0009,300,000
Fixed overhead (C)1,000,0001,000,0001,000,0001,000,0004,000,000

Total overhead

(B+C)

3,340,0003,160,0003,400,0003,400,00013,300,000

Table (5)

6.

Expert Solution
Check Mark
To determine

Construct selling and administrative expenses budget.

Explanation of Solution

Selling and administrative expenses budget:

Particulars

Q1

($)

Q2

($)

Q3

($)

Q4

($)

Total

($)

Number of sales units (A)65,00070,00075,00090,000300,000
Variable expense ($10×A) (B)650,000700,000750,000900,0003,000,000
Fixed expense(C)250,000250,000250,000250,0001,000,000

Total overhead

(B+C)

900,000950,0001,000,0001,150,0004,000,000

Table (6)

7.

Expert Solution
Check Mark
To determine

Construct ending finished goods inventory budget.

Explanation of Solution

Ending goods inventory budget:

Particulars

Amount

($)

Material cost (3perunit×$80)240
Add: Labor cost (5hourperunit×$10)50
Add: Variable overheads (5hourperunit×$6)30
Add: Fixed overheads ($4,000,000310,000)12.90
Unit cost332.90
Cost of ending goods (10,000×332.90)3,329,000

Table (7)

8.

Expert Solution
Check Mark
To determine

Construct COGS budget.

Explanation of Solution

Cost of goods sold budget:

Particulars

Amount

($)

Material cost 74,400,000
Add: Labor cost 15,500,000
Add: Variable overheads 9,300,000
Add: Fixed overheads4,000,000
Manufacturing cost (A)103,200,000
Add: Beginning finished goods 0
Cost of goods available for sale (A)103,200,000
Less: Ending goods (sub-part 7) (B)3,329,000
COGS (AB)99,871,000

Table (8)

9.

Expert Solution
Check Mark
To determine

Construct cash budget.

Explanation of Solution

Cash Budget:

Particulars

Q1

($)

Q2

($)

Q3

($)

Q4

($)

Total

($)

Opening balance250,0001,110,0003,128,0005,568,000250,000
Receipt from sales of current quarter

(26,000,000×85%)

22,100,000

(28,000,000×85%)23,800,000

(30,000,000×85%)

25,500,000

(36,000,000×85%)30,600,000102,000,000
Receipts from sales of previous quarter3,300,000

(26,000,000×15%)

3,900,000

(28,000,000×15%)

4,200,000

(30,000,000×15%)

4,500,000

15,900,000
Less: Payment for material purchased in preceding quarter17,248,0009,252,0008,820,00010,140,00035,460,000
Less: Payment for material purchased in current quarter

(18,504,000×50%)

9,252,000

(17,640,000×50%)

8,820,000

(20,280,000×50%)

10,140,000

(17,976,000×50%)

8,988,000

37,200,000
Less: labor cost 3,900,0003,600,0004,000,0004,000,00015,500,000
Less: Variable manufacturing Overhead cost2,340,0002,160,0002,400,0002,400,0009,300,000
Less: Fixed manufacturing Overhead cost650,000650,000650,000650,0002,600,000
Less: Variable Selling and administrative expense 650,000700,000750,000900,0003,000,000
Less: Fixed Selling and administrative expense200,000200,000200,000200,000800,000
Less: Dividends300,000300,000300,000300,0001,200,000
Less: acquisition of equipment   2,000,0002,000,000
Closing balance1,110,0003,128,0005,568,00011,090,00011,090,000

Table (9)

Working Notes:

1. Computation of payment for material purchased in quarter 4 of the last year:

(PaymentformaterialpurchasedinQ4oflastyear)=(MaterialforcurrentSalesOpeningmaterial+Closingmaterial)×50%=((55,000×3×$80)((55,000×3×$80)×30%)+5,256,000)×50%=$7,248,000

10.

Expert Solution
Check Mark
To determine

Construct pro forma income statement.

Explanation of Solution

Budgeted income statement:

Particulars

Amount

($)

Sales 120,000,000
Less: COGS (sub-part 8)99,871,000
Operating profit20,129,000
Less: Selling and administrative expenses4,000,000
Income 16,129,000

Table (10)

11.

Expert Solution
Check Mark
To determine

Construct pro forma balance sheet.

Explanation of Solution

Budgeted Balance Sheet:

Particulars

Amount

($)

Assets: 
Cash11,090,000
Direct material inventory (65,700×$80)5,256,000
Accounts receivable (36,000,000×15%)5,400,000
Finished goods inventory3,329,000
Plant and equipment ($33,500,000($400,000×4)+$2,000,000)33,900,000
Total Assets58,975,000
Liabilities and Equity: 
Accounts payable8,988,000
Capital stock27,000,000
Retained Earnings ($8,058,0001+$16,129,000$1,200,000)22,987,000
Total liabilities and equity58,975,000

Table (11)

Working Notes:

1.

Computation of opening retained earnings:

Opening retained earnings=TotalassetsAccountspayableCapitalstock=$42,306,000$7,248,000$27,000,000=$8,058,000

Capital stock of $27,000,000 has been assumed.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20X1). The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: Fourth-quarter sales for 20X0 are 55,000 units. Unit sales by quarter (for 20X1) are projected as follows: First quarter 65,000     Second quarter 70,000     Third quarter 75,000     Fourth quarter 90,000     The selling price is $400 per unit. All sales are credit sales. Optima collects 85% of all sales within the quarter in which they are realized; the other 15% is collected in the following quarter. There are no bad debts.There is no beginning…
Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20X1). The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: Fourth-quarter sales for 20X0 are 55,000 units. Unit sales by quarter (for 20X1) are projected as follows: First quarter 65,000     Second quarter 70,000     Third quarter 75,000     Fourth quarter 90,000     The selling price is $400 per unit. All sales are credit sales. Optima collects 85% of all sales within the quarter in which they are realized; the other 15% is collected in the following quarter. There are no bad debts.There is no beginning…
Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20X1). The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: Fourth-quarter sales for 20X0 are 55,000 units. Unit sales by quarter (for 20X1) are projected as follows: First quarter 65,000     Second quarter 70,000     Third quarter 75,000     Fourth quarter 90,000     The selling price is $400 per unit. All sales are credit sales. Optima collects 85% of all sales within the quarter in which they are realized; the other 15% is collected in the following quarter. There are no bad debts.There is no beginning…

Chapter 9 Solutions

Managerial Accounting: The Cornerstone of Business Decision-Making

Ch. 9 - A budget too easily achieved will lead to...Ch. 9 - Explain why a manager has an incentive to build...Ch. 9 - Discuss the differences between static and...Ch. 9 - Explain why mixed costs must be broken down into...Ch. 9 - What is the purpose of a before-the-fact flexible...Ch. 9 - Prob. 1MCQCh. 9 - Which of the following is part of the control...Ch. 9 - Which of the following is not an advantage of...Ch. 9 - The budget committee a. reviews the budget. b....Ch. 9 - A moving, 12-month budget that is updated monthly...Ch. 9 - Which of the following is not part of the...Ch. 9 - Before a direct materials purchases budget can be...Ch. 9 - The first step in preparing the sales budget is to...Ch. 9 - Which of the following is needed to prepare the...Ch. 9 - A company requires 100 pounds of plastic to meet...Ch. 9 - A company plans to sell 220 units. The selling...Ch. 9 - Select the one budget below that is not an...Ch. 9 - A company has the following collection pattern:...Ch. 9 - The percentage of accounts receivable that is...Ch. 9 - Which of the following is not an advantage of...Ch. 9 - Prob. 16MCQCh. 9 - For performance reporting, it is best to compare...Ch. 9 - To create a meaningful performance report, actual...Ch. 9 - To help assess performance, managers should use a...Ch. 9 - A firm comparing the actual variable costs of...Ch. 9 - Preparing a Sales Budget Patrick Inc. sells...Ch. 9 - Preparing a Production Budget Patrick Inc. makes...Ch. 9 - Preparing a Direct Materials Purchases Budget...Ch. 9 - Preparing a Direct Labor Budget Patrick Inc. makes...Ch. 9 - Preparing an Overhead Budget Patrick Inc. makes...Ch. 9 - Preparing an Ending Finished Goods Inventory...Ch. 9 - Preparing a Cost of Goods Sold Budget Andrews...Ch. 9 - Preparing a Selling and Administrative Expenses...Ch. 9 - Preparing a Budgeted Income Statement Oliver...Ch. 9 - Preparing a Schedule of Cash Collections on...Ch. 9 - Preparing an Accounts Payable Schedule Wight Inc....Ch. 9 - Preparing a Cash Budget La Famiglia Pizzeria...Ch. 9 - Flexible Budget with Different Levels of...Ch. 9 - Performance Report Based on Budgeted and Actual...Ch. 9 - Preparing a Sales Budget Tulum Inc. sells powdered...Ch. 9 - Preparing a Production Budget Tulum Inc. makes a...Ch. 9 - Preparing a Direct Materials Purchases Budget...Ch. 9 - Preparing a Direct Labor Budget Tulum Inc. makes a...Ch. 9 - Preparing an Overhead Budget Tulum Inc. makes a...Ch. 9 - Prob. 40BEBCh. 9 - Preparing a Cost of Goods Sold Budget Lazlo...Ch. 9 - Preparing a Selling and Administrative Expenses...Ch. 9 - Preparing a Budgeted Income Statement Jameson...Ch. 9 - Preparing a Schedule of Cash Collections on...Ch. 9 - Pilsner Inc. purchases raw materials on account...Ch. 9 - Preparing a Cash Budget Olivers Bistro provided...Ch. 9 - Flexible Budget with Different Levels of...Ch. 9 - Performance Report Based on Budgeted and Actual...Ch. 9 - Planning and Control a. Dr. Jones, a dentist,...Ch. 9 - Use the following information for Exercises 9-50...Ch. 9 - Prob. 51ECh. 9 - Production Budget and Direct Materials Purchases...Ch. 9 - Production Budget Aqua-Pro Inc. produces...Ch. 9 - Direct Materials Purchases Budget Langer Company...Ch. 9 - Direct Labor Budget Evans Company produces asphalt...Ch. 9 - Sales Budget Alger Inc. manufactures six models of...Ch. 9 - Production Budget and Direct Materials Purchases...Ch. 9 - Schedule of Cash Collections on Accounts...Ch. 9 - Schedule of Cash Collections on Accounts...Ch. 9 - Cash Payments Schedule Fein Company provided the...Ch. 9 - Cash Budget The owner of a building supply company...Ch. 9 - Flexible Budget for Various Levels of Production...Ch. 9 - Use the following information for Exercises 9-63...Ch. 9 - Use the following information for Exercises 9-63...Ch. 9 - Prob. 65PCh. 9 - Operating Budget, Comprehensive Analysis Allison...Ch. 9 - Use the following information for Problems 9-67...Ch. 9 - Use the following information for Problems 9-67...Ch. 9 - Use the following information for Problems 9-67...Ch. 9 - Ryan Richards, controller for Grange Retailers,...Ch. 9 - Participative Budgeting, Not-for-Profit Setting...Ch. 9 - Cash Budget The controller of Feinberg Company is...Ch. 9 - Optima Company is a high-technology organization...Ch. 9 - Direct Materials and Direct Labor Budgets Willison...Ch. 9 - Prob. 75PCh. 9 - Prob. 76CCh. 9 - Prob. 77CCh. 9 - Budgetary Performance, Rewards, Ethical Behavior...
Knowledge Booster
Background pattern image
Accounting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
Managerial Accounting: The Cornerstone of Busines...
Accounting
ISBN:9781337115773
Author:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:Cengage Learning
Text book image
Cornerstones of Cost Management (Cornerstones Ser...
Accounting
ISBN:9781305970663
Author:Don R. Hansen, Maryanne M. Mowen
Publisher:Cengage Learning
Responsibility Accounting| Responsibility Centers and Segments| US CMA Part 1| US CMA course; Master Budget and Responsibility Accounting-Intro to Managerial Accounting- Su. 2013-Prof. Gershberg; Author: Mera Skill; Rutgers Accounting Web;https://www.youtube.com/watch?v=SYQ4u1BP24g;License: Standard YouTube License, CC-BY