Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. 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: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. 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: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. 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: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. 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: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. 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: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. 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: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. 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: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only) Hillary's Handbags Manufacturing Co. produces nylon handbags and larger bags to sell to tourists visiting the Western United States and other tourist areas. The design of the two products is unique and represents a breakthrough in the industry. The company is completing its ninth year of operations and is preparing to build its master budget for the coming year, 2021. 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: A. Projected 2021 unit sales for each quarter and for the first two quarters of +2022 are as follows: Year Produce First Quarter Second Quarter Third Quarter Fourth Quarter 2021 Handbags Direct Material Nylon Lining Direct Labor: Cutting Sewing 10,395 20,790 16,170 13,629 Overhead: Variable Fixed B. The selling price for the above quarters is projected at $75.00 per smaller bags and $195.00 per larger bag. 2021 Larger Handbags 9,240 13,860 6,930 2,310 C. Hillary's carefully screens its customers and expects uncollectable accounts. For budget purposes, each quarter has the following collection pattern: 50% of the total sales will be collected in the quarter of sale, 50% of the total will be collected in the quarter following the sale. .330 sq.yd. .110 sq. yd. D. Hillary's ended the current year (2019) with a finished goods inventory of 12,705 smaller bags and 6,930 larger bags. Because of a discouraging economic forecast, it plans to budget an ending inventory of 20% of the next quarter's unit sales. The company's ending Work-in-Process inventory is expected to be $127,050 (this number will only be used in the Cost of Goods Manufactured Statement and Balance Sheet). E. The following are the budgeted standard costs to make 1 finished product. Handbags Larger Handbags .110 hr. .275 hr. Per Travel Bag Per travel bag 2022 Handbags @$10.396 yd. @$2.772 yd. 11,550 18,480 @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 2022 1.375 sq. yd. .55 sq. yd. Larger Handbags 10,395 15,015 .165 hr. .44 hr. Per larger bag Per larger bag @$10.396 yd. @$2.772 yd. @$20.79 hr. @$34.65 hr. @$3.58 @$2.356 F. The fixed overhead rate is based on a four year average and will be used only to cost the projected finished goods inventory on the Income Statement and Balance Sheet. G. Hillary's will start the budget year with 3,609.5 sq. yards of nylon and 4,344.5 Sq. yards of lining. For budgeting purposes, the plan is to always have an ending inventory of nylon equal to 30% of the next quarter's needs and lining equal to 25% of next quarter's needs. H. Hillary's buys raw material on account and plans to pay for 25% in the quarter of purchase and the remaining 75% in the next quarter. The accounts payable account consists only of the unpaid portion of the purchase of raw materials. I. Wages and salaries are paid on the last day of the month. J. Fixed overhead is projected as follows and is paid for in the quarter incurred (except for depreciation). Depreciation $20,790 per qtr. Property tax $4,274 per qtr. Supervisory Salary $25,988 per qtr. Insurance $1,444 per qtr. K. Variable overhead is budgeted as follows and is paid for in the quarter incurred. It is based on total units produced (small backpacks + larger backpacks). Indirect Materials $0.4851 per unit produced Indirect Labor $1.9173 per unit produced Maintenance $0.3696 per unit produced Utilities $0.8085 per unit produced L. Marketing expenses are as follows and are paid for in the quarter incurred. Advertising $25,988 per qtr. Commissions 5.0% of dollar sales Salary $31,763 per qtr. M. Fixed administrative expenses are as follows and are paid for in the quarter incurred (except for depreciation). Depreciation - $1,444 per qtr. Officers' Salaries - $25,988 per gtr Office Salaries - $18,625 per qtr Office Rent - $2,490.47 per gtr Miscellaneous - $1,804.69 per gtr N. The Balance Sheet (unclassified) for the year just ending (2019) is as follows: Assets: Cash Accounts Receivable Finished Goods Inventory-smaller Finished Goods Inventory-larger Work-in-process Inventory Nylon Inventory Lining Inventory Property, plant, and equip. (net) Total Assets Liabilities: Accounts Payable Income Tax Payable Interest Payable Dividends Payable Short-term Debt Stockholders Equity: Common Stock Retained Earnings Total liabilities and Stockholder's Equity $ 308,000 407,000 870,232 876,480 235,840 123,750 39,600 a. Sales budget b. Production budget $ 3,520,000 $ 6,380,902 c. Material purchases budget d. Direct Labor budget e. Variable Overhead budget f. Fixed Overhead budget $209,000 $ 1,210,000 O. In January Hillary's expects to declare a $240,000 dividend. It will be paid ½ in the second quarter and ½ in the fourth quarter. g. Marketing budget h. General and Administration budget i. Cash budget 0 0 0 P. Hillary's also plans to purchase and pay for $125,000 of equipment during each quarter. $ 3,300,000 $ 1,661,902 $ 6,380,902 Q. The income tax rate is 35% and is paid on April 15 of the next year. Required: Prepare the formal master budget schedules for each quarter of the coming year, 2020 and for the year in total. Prepare formal financial statements for the year only. The following components must be included: j. Schedule of Cost of Goods Manufactured (annual only) k. Classified Income Statement (annual only) 1. Retained Earnings Statement (annual only) m. Classified Balance Sheet (annual only) n. Statement of Cash Flows - indirect method (annual only)
Expert Answer:
Related Book For
Understanding Basic Statistics
ISBN: 978-1111827021
6th edition
Authors: Charles Henry Brase, Corrinne Pellillo Brase
Posted Date:
Students also viewed these general management questions
-
Optima Company is a high-technology organization that produces a mass-storage system. The design of Optimas system is unique and represents a breakthrough in the industry. The units Optima produces...
-
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...
-
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...
-
A gaseous mixture consists of 80.0 mole percent N2 and 20.0 mole percent O2 (the approximate composition of air). Suppose water is saturated with the gas mixture at 25C and 1.00 atm total pressure,...
-
The stockholders equity of the Cory Company on January 1, 2007 is as follows: Preferred stock, 8%, $100 par, callable at $116 ... $100,000 Preferred stock, 7%, $100 par ........... 150,000 Common...
-
A 5 kW pump is raising water to an elevation of 25 m from the free surface of a lake. The temperature of water increases by 0.1oC. Neglecting heat transfer and any change in ke, determine. (a) The...
-
Debits will: a. increase assets, liabilities, revenues, expenses, and dividends declared. b. increase assets, expenses, and dividends declared. c. decrease assets, liabilities, revenues, expenses,...
-
Diewold Company has two departments, Milling and Assembly. The company uses a job-order costing system and computes a predetermined overhead rate in each department. The Milling Department bases its...
-
Find the particular antiderivative of the following derivative that satisfies the given condition. dx by = 4x - 3 + 5x-1- 1; y(1) =1 y (x) =
-
The flowers in a garden at a resort need to be replaced. The choices for the flowers are Geraniums (G), Impatiens (I), Petunias (P), and Zinnias (Z). The head gardener holds an election in which all...
-
Porosity Hydraulic Conductivity (cm/s) 0.345 0.0098 0.352 0.0079 0.323 0.0034 0.311 0.0068 0.329 0.0053 0.301 0.0058 0.288 0.0042 0.3 0.0062 0.315 0.0052 0.381 0.0072 0.335 0.016 0.345 0.007 0.364...
-
How much will you need to save per week to have $ 3 2 4 0 0 0 after 6 years, if your account earns 9 % interest per year, compounded weekly? ( Enter an answer correct to the nearest cent. ) .
-
write the first five terms of each sequence a = 4; a = n a-n2
-
2. 3. Can you conclude from your example that all firms in all industries will favor bans on television advertising? Explain. Can you ever envision a situation where one firm might favor the ban and...
-
Selected sales and operating data for three divisions of different structural engineering firms are given below: Sales Average operating assets Net operating income Minimum required rate of return...
-
Ted and Sandra are a retired couple. Ted is aged 70 and used to play for Essendon in the 1960's, but when he retired from football, he worked as a courier. Sandra is aged 67 and worked at Qantas...
-
How to compute 10q 2 31 199 multiplied by 15500 q pls show all work
-
What steps must a business take to implement a program of social responsibility?
-
An economist is studying the job market in Denver-area neighborhoods. Let x represent the total number of jobs in a given neighborhood, and let y represent the number of entry-level jobs in the same...
-
The following data are based on information from the book The Rating Guide to Life in Americas Small Cities (by G. S. Thomas, Prometheus Books). Let x be the percentage of 16- to 19-year-olds not in...
-
Which of the following are continuous variables, and which are discrete? (a) Speed of an airplane (b) Age of a college professor chosen at random (c) Number of books in the college bookstore (d)...
-
Maurice Turner, the owner of a newsletter for managers of hotels and restaurants, has prepared the following condensed amounts from his companys financial statements for 20x6: Given these figures,...
-
What percentage of a general managers time and energy should be devoted to public relations and advocacy?
-
In CVS Corporations annual report in the Supplement to Chapter 1, refer to the balance sheet and the Summary of Significant Accounting Policies in the notes to the financial statements. 1. Examine...
Study smarter with the SolutionInn App