Financial and Managerial Accounting (Looseleaf) (Custom Package)
Financial and Managerial Accounting (Looseleaf) (Custom Package)
6th Edition
ISBN: 9781259754883
Author: Wild
Publisher: MCG
bartleby

Concept explainers

bartleby

Videos

Question
Book Icon
Chapter 20, Problem 4PSB

1.

To determine

To prepare:

The sales budget of N manufacturing.

1.

Expert Solution
Check Mark

Explanation of Solution

Prepare the sales budget as shown below.

Sales Budget
Particulars July
($)
August ($) September
($)
Total ($)
Sales unit (A) 21,000 19,000 20,000 60,000
Selling price per unit (B) 17 17 17 17
Total sales
(A×B)
357,000 323,000 340,000 1,020,000

Table - 1

2.

To determine

To prepare:

The production budget of N Manufacturing.

2.

Expert Solution
Check Mark

Explanation of Solution

Prepare the production budget as shown below.

Financial and Managerial Accounting (Looseleaf) (Custom Package), Chapter 20, Problem 4PSB , additional homework tip  1

Table - 2

3.

To determine

To prepare:

The raw materials budget of N Manufacturing.

3.

Expert Solution
Check Mark

Explanation of Solution

Prepare the raw materials budget of N Manufacturing as shown below.

Financial and Managerial Accounting (Looseleaf) (Custom Package), Chapter 20, Problem 4PSB , additional homework tip  2

Table - 3

4.

To determine

To prepare:

The direct labor budget of N Manufacturing.

4.

Expert Solution
Check Mark

Explanation of Solution

Prepare the direct labor budget of N Manufacturing as shown below.

Financial and Managerial Accounting (Looseleaf) (Custom Package), Chapter 20, Problem 4PSB , additional homework tip  3

Table - 4

5.

To determine

To prepare:

The factory overhead budget of N Manufacturing.

5.

Expert Solution
Check Mark

Explanation of Solution

Prepare the factory overhead budget of N Manufacturing as shown below.

Financial and Managerial Accounting (Looseleaf) (Custom Package), Chapter 20, Problem 4PSB , additional homework tip  4

Table - 5

6.

To determine

To prepare:

The selling expense budget of N Manufacturing.

6.

Expert Solution
Check Mark

Explanation of Solution

Prepare the selling expense budget of N Manufacturing as shown below.

Financial and Managerial Accounting (Looseleaf) (Custom Package), Chapter 20, Problem 4PSB , additional homework tip  5

Table - 6

7.

To determine

To prepare:

The general and administrative expense budget of N Manufacturing.

7.

Expert Solution
Check Mark

Explanation of Solution

Prepare the general and administrative expense budget of N Manufacturing as shown below.

Financial and Managerial Accounting (Looseleaf) (Custom Package), Chapter 20, Problem 4PSB , additional homework tip  6

Table - 7

8.

To determine

To prepare:

The cash budget of N Manufacturing.

8.

Expert Solution
Check Mark

Explanation of Solution

Prepare the cash budget as shown below.

Financial and Managerial Accounting (Looseleaf) (Custom Package), Chapter 20, Problem 4PSB , additional homework tip  7

Table - 8

Working note:

Calculate the cash receipts.

Financial and Managerial Accounting (Looseleaf) (Custom Package), Chapter 20, Problem 4PSB , additional homework tip  8

Table (9)

9.

To determine

To prepare:

The budgeted income statement for the third quarter.

9.

Expert Solution
Check Mark

Explanation of Solution

Prepare the budgeted income statement as shown below.

Income Statement
For three months ended September 30, 2015
Particulars Amount ($) Amount ($)
Sales   1,020,000
Less: Cost of goods sold   861,000
Gross profit   159,000
Less: Operating expenses    
Sales commission 102,000  
Sales salaries 10,500  
General administrative salary 27,000  
Total operating expense   139,500
Earnings before interest and taxes   19500
Less: Interest on long term notes   8100
Interest on short term note   240
Earnings before taxes (A)   11,160
Less: Income tax (A×35%)   3,906
Net income   7,254

Table - 10

Thus, the budgeted net income of N Manufacturing is $7,254.

10.

To determine

To prepare:

The budgeted balance sheet for the third quarter.

10.

Expert Solution
Check Mark

Explanation of Solution

Prepare the balance sheet as shown below.

Balance sheet
For three months ended September 30, 2015
Particulars Amount ($) Amount ($)
Assets    
Cash 40,000  
Account receivables 238,000  
Raw material inventory 15,840  
Finished goods inventory 241,080  
Total current assets   534,920
Equipment 820,000  
Less: accumulated depreciation 300,000  
Net equipment   520,000
Total assets   1,054,920
Liabilities and stockholder’s equity    
Liabilities    
Accounts payable 88,800  
Bank loan payable 14,380  
Income tax payable 3,906  
Total current liability   107,086
Long term note payables   300,000
Total liabilities   407,086
Stockholder’s equity    
Common stock 600,000  
Retained earnings 47,834  
Total stockholders’ equity   647,834
Total liabilities and stockholder’s equity   1,054,920

Table - 11

Working note:

1. Calculate the retained earnings.

Closing retained earnings=Opening retained earnings+Net incomeDividend=$60,580+$7,254$20,000=$47,834

Conclusion

Hence, the total amount appearing in the balance sheet of N Manufacturing as on September 30, 2015 is $1,054,920.

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!

Chapter 20 Solutions

Financial and Managerial Accounting (Looseleaf) (Custom Package)

Ch. 20 - How does budgeting help management coordinate and...Ch. 20 - Why is the sales budget so important to the...Ch. 20 - What is the selling expense budget? What is the...Ch. 20 - Budgeting promotes good decision making by...Ch. 20 - GOOGLE Google prepares a cash budget. What is a...Ch. 20 - Prob. 11DQCh. 20 - Prob. 12DQCh. 20 - Prob. 13DQCh. 20 - Prob. 14DQCh. 20 - Prob. 1QSCh. 20 - Prob. 2QSCh. 20 - Prob. 3QSCh. 20 - Prob. 4QSCh. 20 - Prob. 5QSCh. 20 - Prob. 6QSCh. 20 - Prob. 7QSCh. 20 - Prob. 8QSCh. 20 - Prob. 9QSCh. 20 - Prob. 10QSCh. 20 - Prob. 11QSCh. 20 - Prob. 12QSCh. 20 - Prob. 13QSCh. 20 - Prob. 14QSCh. 20 - Prob. 15QSCh. 20 - Manufacturing: Production budget P1 Atlantic Surf...Ch. 20 - Prob. 17QSCh. 20 - Prob. 18QSCh. 20 - Prob. 19QSCh. 20 - Cash receipts, with uncollectible accounts P2 The...Ch. 20 - Cash receipts, with uncollectible accounts P2 Well...Ch. 20 - Prob. 22QSCh. 20 - Prob. 23QSCh. 20 - Prob. 24QSCh. 20 - Prob. 25QSCh. 20 - Prob. 26QSCh. 20 - Prob. 27QSCh. 20 - Prob. 28QSCh. 20 - Prob. 29QSCh. 20 - Prob. 30QSCh. 20 - Prob. 31QSCh. 20 - Prob. 32QSCh. 20 - Prob. 1ECh. 20 - Prob. 2ECh. 20 - Prob. 3ECh. 20 - Prob. 4ECh. 20 - Exercise 20-5 Manufacturing: Direct labor budget...Ch. 20 - Prob. 6ECh. 20 - Prob. 7ECh. 20 - Prob. 8ECh. 20 - Prob. 9ECh. 20 - Prob. 10ECh. 20 - Prob. 11ECh. 20 - Prob. 12ECh. 20 - Prob. 13ECh. 20 - Prob. 14ECh. 20 - Prob. 15ECh. 20 - Prob. 16ECh. 20 - Prob. 17ECh. 20 - Prob. 18ECh. 20 - Prob. 19ECh. 20 - Prob. 20ECh. 20 - Prob. 21ECh. 20 - Prob. 22ECh. 20 - Prob. 23ECh. 20 - Prob. 24ECh. 20 - Prob. 25ECh. 20 - Prob. 26ECh. 20 - Prob. 27ECh. 20 - Prob. 28ECh. 20 - Prob. 29ECh. 20 - Prob. 30ECh. 20 - Prob. 31ECh. 20 - Prob. 32ECh. 20 - Prob. 33ECh. 20 - Prob. 34ECh. 20 - Prob. 1PSACh. 20 - Prob. 2PSACh. 20 - Prob. 3PSACh. 20 - Prob. 4PSACh. 20 - Prob. 5PSACh. 20 - Prob. 6PSACh. 20 - Prob. 7PSACh. 20 - Prob. 8PSACh. 20 - Prob. 1PSBCh. 20 - Prob. 2PSBCh. 20 - Prob. 3PSBCh. 20 - Prob. 4PSBCh. 20 - Prob. 5PSBCh. 20 - Prob. 6PSBCh. 20 - Prob. 7PSBCh. 20 - Prob. 8PSBCh. 20 - Prob. 20SPCh. 20 - Prob. 1BTNCh. 20 - Prob. 2BTNCh. 20 - ETHICS CHALLENGE C1 BTN 20-3 Both the budget...Ch. 20 - Prob. 4BTNCh. 20 - Prob. 5BTNCh. 20 - Prob. 6BTNCh. 20 - Prob. 7BTNCh. 20 - Prob. 8BTNCh. 20 - Prob. 9BTN
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.
Recommended textbooks for you
Text book image
FINANCIAL ACCOUNTING
Accounting
ISBN:9781259964947
Author:Libby
Publisher:MCG
Text book image
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Text book image
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Text book image
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Text book image
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Text book image
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education
What is Budgeting? | Budgetary control | Advantages & Limitations of Budgeting; Author: Educationleaves;https://www.youtube.com/watch?v=INnPo0QPXf4;License: Standard youtube license