Donahue Company is preparing budgets for the third quarter ending Sept 30, 2019. Budgeted sales for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Donahue Company is preparing budgets for the third quarter ending Sept 30, 2019. Budgeted sales for the next five months are: • July 20,AAA units • Aug 50,BBB units Sept 30,CCC units • Oct 25,DDD units • Nov 15,000 units See instructions in table below: Group Member No. 1. 2. 3. 4. ID Number S00003206 S11036589 S90250055 S11011034 First Name Mickey Donald Yogi Scooby Last Name Mouse Duck Bear Doo July 20,AAA units becomes 20,206 units. AAA is the last three digits of Member 1 s ID. Aug 50,BBB units becomes 50,589 units. BBB is the last three digits of Member 2 s ID. Sept 30,CCC units becomes 30,055 units. CCC is the last three digits of Member 3 s ID. Oct 25,DDD units become 25,034 units. DDD is the last three digits of Member 4 s ID. NOTE that if your group has three members only, then use the value of 25,000 units for Oct. Nov remains at 15,000 units. The selling price is $15 per unit. All sales are on account. Donahue s collection pattern is 60% collected in the month of sale and remaining amount in the month following sale. The June 30 Accounts Receivable balance of $50,000 will be collected in full. The management at Donahue Company wants ending Finished Goods Inventory to be equal to 25% of the following month s budgeted sales in units. At Donahue Company, five pounds of material are required per unit of product. Management wants materials on hand at the end of each month equal to 15% of the following month s production. Material cost is $0.50 per pound. 30% of a month s purchases is paid for in the month of purchase and the remainder is paid in the following month. The June 30 Accounts Payable balance is $20,000. At Donahue, each unit of product requires 0.06 hours (3.6 minutes) of direct labor. The company has a no layoff policy and in exchange for the no layoff policy, workers agree to a wage rate of $15 per hour regardless of the hours worked (no overtime pay). For the next three months, the direct labor workforce will be paid for a minimum of 2,000 hours per month. At Donahue, manufacturing overhead is applied to units of product on the basis of direct labor hours. The variable manufacturing overhead rate is $25 per direct labor hour. Fixed manufacturing overhead is $40,000 per month and includes $10,000 of non-cash costs. At Donahue, the selling and administrative expenses budget is divided into variable and fixed components. The variable selling and administrative expenses are $0.55 per unit sold. Fixed selling and administrative expenses are $60,000 per month. The fixed selling and administrative expenses include $15,000 in costs that are not cash outflows of the current month. The company: Has a July 1 cash balance of $55,000 • Maintains a minimum cash balance of $35,000 ● Borrows on the first day of the month and repays loans on the last day of the quarter Maintains a 12% open line of credit for $95,000 • Pays a cash dividend of $45,000 in Aug • Cash purchases of equipment, $155,200 in July and $54,800 in Sept, respectively ● Donahue reported the following account balances prior to preparing its budgeted financial statements: • Land - $65,000 • Equipment - $180,000 • • Retained earnings - $X* Ordinary shares - $195,000 *This Retained earnings figure will be the amount needed to balance off your balance sheet on June 30th i.e. the closing balances on June 30th before you step into the third quarter. With the information provided, assist Donahue Company in setting up their Master Budget . To do this, you will need to prepare the following budgets for the third quarter of the year: 1. Sales Budget 2. Expected Cash Collections 3. Production Budget 4. Direct Materials Budget 5. Expected Cash Disbursements for Materials 6. Direct Labour Budget 7. Manufacturing Overhead Budget 8. Ending Finished Goods Inventory Budget 9. Selling & Administration Expenses Budget 10. Cash Budget 11. Budgeted Income Statement 12. Budgeted Balance Sheet* *For the balance sheet as at Sept 30th, there will be a difference between the final totals. This is due to calculations based on rounded off units. To balance the totals, simply close off this difference to the Retained Earnings account. Donahue Company is preparing budgets for the third quarter ending Sept 30, 2019. Budgeted sales for the next five months are: • July 20,AAA units • Aug 50,BBB units Sept 30,CCC units • Oct 25,DDD units • Nov 15,000 units See instructions in table below: Group Member No. 1. 2. 3. 4. ID Number S00003206 S11036589 S90250055 S11011034 First Name Mickey Donald Yogi Scooby Last Name Mouse Duck Bear Doo July 20,AAA units becomes 20,206 units. AAA is the last three digits of Member 1 s ID. Aug 50,BBB units becomes 50,589 units. BBB is the last three digits of Member 2 s ID. Sept 30,CCC units becomes 30,055 units. CCC is the last three digits of Member 3 s ID. Oct 25,DDD units become 25,034 units. DDD is the last three digits of Member 4 s ID. NOTE that if your group has three members only, then use the value of 25,000 units for Oct. Nov remains at 15,000 units. The selling price is $15 per unit. All sales are on account. Donahue s collection pattern is 60% collected in the month of sale and remaining amount in the month following sale. The June 30 Accounts Receivable balance of $50,000 will be collected in full. The management at Donahue Company wants ending Finished Goods Inventory to be equal to 25% of the following month s budgeted sales in units. At Donahue Company, five pounds of material are required per unit of product. Management wants materials on hand at the end of each month equal to 15% of the following month s production. Material cost is $0.50 per pound. 30% of a month s purchases is paid for in the month of purchase and the remainder is paid in the following month. The June 30 Accounts Payable balance is $20,000. At Donahue, each unit of product requires 0.06 hours (3.6 minutes) of direct labor. The company has a no layoff policy and in exchange for the no layoff policy, workers agree to a wage rate of $15 per hour regardless of the hours worked (no overtime pay). For the next three months, the direct labor workforce will be paid for a minimum of 2,000 hours per month. At Donahue, manufacturing overhead is applied to units of product on the basis of direct labor hours. The variable manufacturing overhead rate is $25 per direct labor hour. Fixed manufacturing overhead is $40,000 per month and includes $10,000 of non-cash costs. At Donahue, the selling and administrative expenses budget is divided into variable and fixed components. The variable selling and administrative expenses are $0.55 per unit sold. Fixed selling and administrative expenses are $60,000 per month. The fixed selling and administrative expenses include $15,000 in costs that are not cash outflows of the current month. The company: Has a July 1 cash balance of $55,000 • Maintains a minimum cash balance of $35,000 ● Borrows on the first day of the month and repays loans on the last day of the quarter Maintains a 12% open line of credit for $95,000 • Pays a cash dividend of $45,000 in Aug • Cash purchases of equipment, $155,200 in July and $54,800 in Sept, respectively ● Donahue reported the following account balances prior to preparing its budgeted financial statements: • Land - $65,000 • Equipment - $180,000 • • Retained earnings - $X* Ordinary shares - $195,000 *This Retained earnings figure will be the amount needed to balance off your balance sheet on June 30th i.e. the closing balances on June 30th before you step into the third quarter. With the information provided, assist Donahue Company in setting up their Master Budget . To do this, you will need to prepare the following budgets for the third quarter of the year: 1. Sales Budget 2. Expected Cash Collections 3. Production Budget 4. Direct Materials Budget 5. Expected Cash Disbursements for Materials 6. Direct Labour Budget 7. Manufacturing Overhead Budget 8. Ending Finished Goods Inventory Budget 9. Selling & Administration Expenses Budget 10. Cash Budget 11. Budgeted Income Statement 12. Budgeted Balance Sheet* *For the balance sheet as at Sept 30th, there will be a difference between the final totals. This is due to calculations based on rounded off units. To balance the totals, simply close off this difference to the Retained Earnings account.
Expert Answer:
Related Book For
College Accounting
ISBN: 978-1111528126
11th edition
Authors: Tracie Nobles, Cathy Scott, Douglas McQuaig, Patricia Bille
Posted Date:
Students also viewed these accounting questions
-
1. The primary objective of financial reporting is to provide information useful for making investment and lending decisions. To be useful, financial information must possess certain characteristics....
-
A project which requires an initial outlay of RM9,000 will produce the following annual inflows: [Sebuah projek yang memerlukan perbelanjaan permulaan sebanyak RM9,000 akan menghasilkan aliran masuk...
-
Introduction to Financial Accounting Eleventh Edition Charles T Horngren Stanford University Gary L Sundem University of Washington John A Elliott University of Connecticut Donna R Philbrick Portland...
-
Current Attempt in Progress Joseph Taylor recorded the following transactions during the month of April. Apr. 3 16 20 Cash Service Revenue Rent Expense Cash Salaries and Wages Expense Cash 3,020 690...
-
What is meant by an increasingly diverse workforce?
-
A particle P of mass 0.35 kg is attached to the mid-point of a light elastic string of natural length 4 m. The ends of the string are attached to fixed points A and .8 which are 4.8m apart at the...
-
A credit sale of $250 plus a 6% sales tax would require a debit to Accounts Receivable of (a) $15. (c) $30. (b) $280. (d) $265.
-
Prepare journal entries in the General Fund of the Brownville School District. a. The District had outstanding encumbrances of $13,000 for band instruments from the previous year. It is the Districts...
-
1. If the risk-free return were 4.0% and a security's beta coefficient were 2.0, what would be the required rate of return for the security? a. 4% b. 5% c. 10% d. 14% -Select-
-
The following is the post-closing trial balance for Kennesaw Company, Inc (KCI), a merchandising company, at December 31, 2024. Account Title Cash Accounts Receivable Allowance for Uncollectible...
-
If the indirect cost per week is Rs. 160, find the optimal crashed project completion time. Activity 1-2 1-3 - 2-5 3-2 3-4 4-5 Normal Time (Weeks) 13 5 7 12 659 Normal Cost (Rs.) 700 400 600 800...
-
Mester Corporation has provided the following information concerning a capital budgeting project After-tax discount rate Tax rate Expected life of the project Investment required in equipment Salvage...
-
What is the role of treasury operations in a bank, and how do they interact with other departments to manage funding, liquidity, and risk ?
-
Find the limit. Use l'Hospital's Rule where appropriate. It may be necessary to apply it more than once. lim 3x = Number 811x
-
Discuss the mechanics of how quiet inspiration and expiration are accomplished vs forced inspiration and expiration?
-
Write a single if else if statement with the following criteria: reading -10 to -1 output Fails the test reading 0 output Average reading 1 to 10 output Passes the test reading
-
Assume the company uses the PERIODIC method for inventory. Additional Information: The ending inventory consists of 15 units purchased on 6/2, 25 units purchased on 6/10, and the remaining units we...
-
Horse serum containing specific antibody to snake venom has been a successful approach to treating snakebite in humans. How do you think this anti-venom could be generated? What are some advantages...
-
On June 1, Rangel Supplys Accounts Receivable balance was $ 25,325. The balance of the contra account Allowance for Doubtful Accounts was $ 1,520 credit. On June 20, the account balance of McIntyres...
-
What are the advantages and disadvantages of corporations issuing bonds compared with issuing stock?
-
Williams Company pays its employees time- and- a- half for hours worked in excess of 40 per week. The information available from time records and employees individual earnings records for the pay...
-
How could auditors have stopped Parmalat's deceptions?
-
In order to determine how risky a particular company is that you are auditing, you prepare these five ratios along with the same ratios of this company's peers: What are your thoughts about the risk...
-
You are provided the following information about a company for two years (in millions): a. Days Sales in receivable index b. Gross margin index c. Sales growth index Any thoughts about this company?...
Study smarter with the SolutionInn App