Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Problem 9-73 Understanding Relationships, Master Budget, Comprehensive Review Objective 1, 2, 3Optima Company is a high-technology organization that produces a mass-storage system. The design of

Problem 9-73

Understanding Relationships, Master Budget, Comprehensive Review

Objective 1, 2, 3Optima 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 inventory of finished goods. Optima is planning the following ending finished goods inventories for each quarter:

First quarter 13,000 units
Second quarter 15,000 units
Third quarter 20,000 units
Fourth quarter 10,000 units

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.

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.

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.

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.

Variable overhead is budgeted at $6 per direct labor hour. All variable overhead expenses are paid for in the quarter incurred.

Fixed selling and administrative expenses total $250,000 per quarter, including $50,000 depreciation.

Variable selling and administrative expenses are budgeted at $10 per unit sold. All selling and administrative expenses are paid for in the quarter incurred.

The balance sheet as of December 31, 20X0, is as follows:

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:

Sales budget

Production budget

Direct materials purchases budget

Direct labor budget

Overhead budget

Selling and administrative expenses budget

Ending finished goods inventory budget

Cost of goods sold budget (Note: Assume that there is no change in work-in-process inventories.)

Cash budget

Pro forma income statement (using absorption costing) (Note: Ignore income taxes.)

Pro forma balance sheet (Note: Ignore income taxes.)

DONT HAVE TO DO SCHEDULE 1,2,3 and 11 just 4-10

SCHEDULE 4's Total direct labor cost is $15,500,000

SCHEDULE 5's Total Overhead is $13,300,000

SCHEDULE 6's Total selling and administrative expenses is $4,000,000

SCHEDULE 7's Total finished goods ending inventory is $3,329,000

SCHEDULE 9's Q1 Ending cash is $1,110,000 and Total ending cash is $11,090,000

USE THESE FOR CHECKS. THANK YOU!

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Operational Profitability Conducting Management Audits

Authors: Robert M. Torok, Patrick J. Cordon

1st Edition

0471172251, 978-0471172253

More Books

Students also viewed these Accounting questions

Question

2. Describe how technology can impact intercultural interaction.

Answered: 1 week ago

Question

7. Define cultural space.

Answered: 1 week ago