Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The Master Budget Comprehensive summary problem Birdfeeders Unlimited makes backyard birdfeeders. The company sells the birdfeeders to home improvement stores $15 Sales price per birdfeeder

image text in transcribedimage text in transcribedimage text in transcribed

The Master Budget Comprehensive summary problem Birdfeeders Unlimited makes backyard birdfeeders. The company sells the birdfeeders to home improvement stores $15 Sales price per birdfeeder 1.5 Board feet of wood required for each birdfeeder $4 Cost per board foot (actual) 10% Desired ending wood inventory stated as a percentage of next month's production requi 20% Desired ending finished goods inventory (finished birdfeeders) stated as a percentage o 10 $550,000 Total cost of direct materials purchases in December 45% of direct materials purchases are paid in the month of purchase 55% of direct materials purchases are paid in the month after purchase 12 14 15 16 17 Sales data for the company can be found on the "SALESDATA" tab Use the blue shaded areas on the ENTERANSWERS tab for inputs Always use cell references and formulas where appropriate to receive full credit. If you copy/paste from the Instruction tab you will be marked wrong. 19 Requirements 20 1 Prepare the sales budget, including a separate section that details the type of sales made (cash versus credit) for the first three months of the year, as well as a summary budget for the quarter. 21 2 Prepare the production budget for the first three months of the year, as well as a summary budget for the quarter a. Enter all amounts as positive values. Do NOT use parentheses or a minus sign for amounts to be subtracted 23 3 Prepare the direct materials purchases budget for the first three months of the year, as well as a summary budget for the quarter. Assume the company needs 120,000 board feet of wood for production in Apri a. Enter all amounts as positive values. Do NOT use parentheses or a minus sign for amounts to be 24 subtracted 25 26 b. Abbreviation used: DM Direct materials quarter. and March, as well as a summary for the first quarter. 4 Prepare the cash collections budget for January, February, and March, as well as a summary for the first 27 5 Prepare the cash payments budget for direct materials purchases for the months of January, February, 28 29 *DATA SHEET DO NOT ENTER ANSWERS HERE* Units 92,000 85,000 78,000 80,000 90,000 95,000 105,000 October actual sales (prior year) November actual sales (prior year) December actual sales (prior year) January projected sales February projected sales March projected sales April projected sales 4 9 10 12 13 14 15 16 17 18 19 20 20% of the total sales are cash sales 80% of the total sales are credit sales The company's collection history indicates that: 80% of credit sales is collected in the month after thesale 10% is collected two months after the sale 6% iscollected three months after the sale 4% is never collected 3. Prepare the direct materials purchases budget for the first three months of the year, as well as a summary budget for the quarter. Assume the company needs 120,000 board feet of wood for production in April. (Always use cell references and formulas where appropriate to receive full credit. Use cell references from prior requirements and calculations, if applicable. If you copy/paste from the Instruction tab you will be marked wrong) Birdfeeders Unlimited Direct Materials Budget For the Quarter Ended March 31 Month March Februar 1st Quarter Januar Units (birdfeeders) to be produced Multiply by: Quantity (board feet) of DM needed per unit Quantity (board feet) needed for production Plus: Desired ending inventory of DM Total quantity (board feet) needed Less: Beginning inventory of DM Quantity (board feet) to purchase Multiply by: Cost per board foot Total cost of DM purchases 4. Prepare the cash collections budget for January, February, and March, as well as a summary for the first quarter (Always use cell references and formulas where appropriate to receive full credit. Use cell references from previous calculations and requirements, if applicable. If you copy/paste from the Instruction tab you will be marked wrong.) Birdfeeders Unlimited Cash Collections Budget For the Quarter Ended March 31 Month March Februar Januar 1st Quarter Cash sales in current month Collection on credit sales: Credit sales made one month ago Credit sales made two months ago Credit sales made three months ago Total cash collections 5. Prepare the cash payments budget for direct materials purchases for the months of January, February, and March, as well as a summary for the first quarter (Always use cell references and formulas where appropriate to receive full credit. Use cell references from previous calculations and requirements, if applicable. If you copy/paste from the Instruction tab you will be marked wrong.) Birdfeeders Unlimited Cash Payments for Direct Mater ials Purchases For the Quarter Ended March 31 Month Februar March 1st Quarter Januar Total cost of DM purchases Cash payments for current month purchases Cash payments for prior month purchases Total cash payments The Master Budget Comprehensive summary problem Birdfeeders Unlimited makes backyard birdfeeders. The company sells the birdfeeders to home improvement stores $15 Sales price per birdfeeder 1.5 Board feet of wood required for each birdfeeder $4 Cost per board foot (actual) 10% Desired ending wood inventory stated as a percentage of next month's production requi 20% Desired ending finished goods inventory (finished birdfeeders) stated as a percentage o 10 $550,000 Total cost of direct materials purchases in December 45% of direct materials purchases are paid in the month of purchase 55% of direct materials purchases are paid in the month after purchase 12 14 15 16 17 Sales data for the company can be found on the "SALESDATA" tab Use the blue shaded areas on the ENTERANSWERS tab for inputs Always use cell references and formulas where appropriate to receive full credit. If you copy/paste from the Instruction tab you will be marked wrong. 19 Requirements 20 1 Prepare the sales budget, including a separate section that details the type of sales made (cash versus credit) for the first three months of the year, as well as a summary budget for the quarter. 21 2 Prepare the production budget for the first three months of the year, as well as a summary budget for the quarter a. Enter all amounts as positive values. Do NOT use parentheses or a minus sign for amounts to be subtracted 23 3 Prepare the direct materials purchases budget for the first three months of the year, as well as a summary budget for the quarter. Assume the company needs 120,000 board feet of wood for production in Apri a. Enter all amounts as positive values. Do NOT use parentheses or a minus sign for amounts to be 24 subtracted 25 26 b. Abbreviation used: DM Direct materials quarter. and March, as well as a summary for the first quarter. 4 Prepare the cash collections budget for January, February, and March, as well as a summary for the first 27 5 Prepare the cash payments budget for direct materials purchases for the months of January, February, 28 29 *DATA SHEET DO NOT ENTER ANSWERS HERE* Units 92,000 85,000 78,000 80,000 90,000 95,000 105,000 October actual sales (prior year) November actual sales (prior year) December actual sales (prior year) January projected sales February projected sales March projected sales April projected sales 4 9 10 12 13 14 15 16 17 18 19 20 20% of the total sales are cash sales 80% of the total sales are credit sales The company's collection history indicates that: 80% of credit sales is collected in the month after thesale 10% is collected two months after the sale 6% iscollected three months after the sale 4% is never collected 3. Prepare the direct materials purchases budget for the first three months of the year, as well as a summary budget for the quarter. Assume the company needs 120,000 board feet of wood for production in April. (Always use cell references and formulas where appropriate to receive full credit. Use cell references from prior requirements and calculations, if applicable. If you copy/paste from the Instruction tab you will be marked wrong) Birdfeeders Unlimited Direct Materials Budget For the Quarter Ended March 31 Month March Februar 1st Quarter Januar Units (birdfeeders) to be produced Multiply by: Quantity (board feet) of DM needed per unit Quantity (board feet) needed for production Plus: Desired ending inventory of DM Total quantity (board feet) needed Less: Beginning inventory of DM Quantity (board feet) to purchase Multiply by: Cost per board foot Total cost of DM purchases 4. Prepare the cash collections budget for January, February, and March, as well as a summary for the first quarter (Always use cell references and formulas where appropriate to receive full credit. Use cell references from previous calculations and requirements, if applicable. If you copy/paste from the Instruction tab you will be marked wrong.) Birdfeeders Unlimited Cash Collections Budget For the Quarter Ended March 31 Month March Februar Januar 1st Quarter Cash sales in current month Collection on credit sales: Credit sales made one month ago Credit sales made two months ago Credit sales made three months ago Total cash collections 5. Prepare the cash payments budget for direct materials purchases for the months of January, February, and March, as well as a summary for the first quarter (Always use cell references and formulas where appropriate to receive full credit. Use cell references from previous calculations and requirements, if applicable. If you copy/paste from the Instruction tab you will be marked wrong.) Birdfeeders Unlimited Cash Payments for Direct Mater ials Purchases For the Quarter Ended March 31 Month Februar March 1st Quarter Januar Total cost of DM purchases Cash payments for current month purchases Cash payments for prior month purchases Total cash payments

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

More Books

Students also viewed these Accounting questions

Question

mple 10. Determine d dx S 0 t dt.

Answered: 1 week ago

Question

6. Identify characteristics of whiteness.

Answered: 1 week ago

Question

9. Explain the relationship between identity and communication.

Answered: 1 week ago