Concept explainers
Comprehensive budgeting problem; activity-based costing, operating and financial budgets. Tyva makes a very popular undyed cloth sandal in one style, but in Regular and Deluxe. The Regular sandals have cloth soles and the Deluxe sandals have cloth-covered wooden soles. Tyva is preparing its budget for June 2018 and has estimated sales based on past experience.
Other information for the month of June follows:
Input Prices
Direct materials | |
Cloth | $5.25 per yard |
Wood | $7.50 per board foot |
Direct manufacturing labor | $15 per direct manufacturing labor-hour |
Input Quantities per Unit of Output (per pair of sandals)
Regular | Deluxe | |
Direct materials | ||
Cloth | 1.3 yards | 1.5 yards |
Wood | 0 | 2 b.f. |
Direct manufacturing labor-hours (DMLH) | 5 hours | 7 hours |
Setup-hours per batch | 2 hours | 3 hours |
Inventory Information, Direct Materials
Cloth | Wood | |
Beginning inventory | 610 yards | 800 b.f. |
Target ending inventory | 386 yards | 295 b.f. |
Cost of beginning inventory | $3,219 | $6,060 |
Tyva accounts for direct materials using a FIFO cost-flow assumption.
Sales and Inventory Information, Finished Goods
Regular | Deluxe | |
Expected sales in units (pairs of sandals) | 2,000 | 3,000 |
Selling price | $ 120 | $ 195 |
Target ending inventory in units | 400 | 600 |
Beginning inventory in units | 250 | 650 |
Beginning inventory in dollars | $23,250 | $92,625 |
Tyva uses a FIFO cost-flow assumption for finished-goods inventory.
All the sandals are made in batches of 50 pairs of sandals. Tyva incurs manufacturing
Cost Type | Denominator Activity | Rate |
Manufacturing | ||
Setup | Setup-hours | $ 18 per setup-hour |
Processing | Direct manufacturing labor-hours (DMLH) | $1.80 per DMLH |
Inspection | Number of pairs of sandals | $1.35 per pair |
Nonmanufacturing | ||
Marketing and general administration | Sales revenue | 8% |
Shipping | Number of shipments | $ 15 per shipment |
- 1. Prepare each of the following for June:
- a. Revenues budget
- b. Production budget in units
- c. Direct material usage budget and direct material purchases budget in both units and dollars; round to dollars
- d. Direct manufacturing labor cost budget
- e. Manufacturing overhead cost budgets for setup, processing, and inspection activities
- f. Budgeted unit cost of ending finished-goods inventory and ending inventories budget
- g. Cost of goods sold budget
- h. Marketing and general administration and shipping costs budget
- 2. Tyva’s balance sheet for May 31 follows.
Tyva Balance Sheet as of May 31
Assets | ||
Cash | $ 9,435 | |
$324,000 | ||
Less: Allowance for |
16,200 | 307,800 |
Inventories | ||
Direct materials | 9,279 | |
Finished goods | 115,875 | |
Fixed assets | $870,000 | |
Less: |
136,335 | 733,665 |
Total assets | $1,176,054 |
Liabilities and Equity | |
Accounts payable | $ 15,600 |
Taxes payable | 10,800 |
Interest payable | 750 |
Long-term debt | 150,000 |
Common stock | 300,000 |
698,904 | |
Total liabilities and equity | $1,176,054 |
Use the balance sheet and the following Information to prepare a
- All sales are on account; 60% are collected in the month of the sale, 38% are collected the following month, and 2% are never collected and written off as bad debts.
- All purchases of materials are on account. Tyva pays for 80% of purchases in the month of purchase and 20% in the following month.
- All other costs are paid in the month incurred, including the declaration and payment of a $15,000 cash dividend in June.
- Tyva is making monthly interest payments of 0.5% (6% per year) on a $150,000 long-term loan.
- Tyva plans to pay the $10,800 of taxes owed as of May 31 in the month of June. Income tax expense for June is zero
- 30% of processing, setup, and inspection costs and 10% of marketing and general administration and shipping costs are depreciation.
- 3. Prepare a
budgeted income statement for June and a budgeted balance sheet for Tyva as of June 30, 2018.
Want to see the full answer?
Check out a sample textbook solutionChapter 6 Solutions
Horngren's Cost Accounting: A Managerial Emphasis (16th Edition)
Additional Business Textbook Solutions
Auditing and Assurance Services (16th Edition)
PRINCIPLES OF TAXATION F/BUS.+INVEST.
Cost Accounting (15th Edition)
Managerial Accounting: Creating Value in a Dynamic Business Environment
Intermediate Accounting (2nd Edition)
Fundamentals Of Financial Accounting
- Cloud Shoes manufactures recovery sandals and is planning on producing 12.000 units in March and 11,500 in April. Each sandal requires 1.2 yards if material, which costs $3.00 per yard. The companys policy is to have enough material on hand to equal 15% of next months production needs and to maintain a finished goods inventory equal to 20% of the next months production needs. What is the budgeted cost of purchases for March?arrow_forwardPlay-Disc makes Frisbee-type plastic discs. Each 12-inch diameter plastic disc has the following manufacturing costs: For the coming year, Play-Disc expects to make 300,000 plastic discs, and to sell 285,000 of them. Budgeted beginning inventory in units is 16,000 with unit cost of 4.75. (There are no beginning or ending inventories of work in process.) Required: 1. Prepare an ending finished goods inventory budget for Play-Disc for the coming year. 2. What if sales increased to 290,000 discs? How would that affect the ending finished goods inventory budget? Calculate the value of budgeted ending finished goods inventory.arrow_forwardPreparing a flexible budget and performance report This continues the Piedmont Computer Company situation from Chapter 22. Assume Piedmont Computer Company has created a standard cost card for the PCC model tablet computer, with overhead allocated based on direct labor hours: During the month of September, Piedmont Computer Company incurred the following costs while manufacturing 1,100 PCC model tablets; Requirements Prepare a flexible budget for September for 900, 1,000, and 1,100 PCC model tablets. The tablet has a standard sales price of $675. List variable costs separately. Using 1,000 PCC model tablets for the static budget, prepare a flexible budget performance report for September. Total sales revenue for the month was $767,800. The company sold 1,100 tablets. What insights can the management of Piedmont Computer Company draw from the performance report?arrow_forward
- NuFloor Manufacturing produces floor tiles. The managers at NuFloor are trying to develop budgets for the upcoming quarter. The following data have been gathered for a particular tile design. Projected unit sales Selling price per case Inventory at the beginning of the quarter Target inventory at the end of the quarter Direct labor hours needed to produce one case Direct labor wages Direct material cost per case Variable manufacturing overhead cost per case Fixed overhead costs for the upcoming quarter 3,600 cases 200 600 cases 800 cases 0.40 hours $ $ $ $319,200 15 per hour 16 10 a. Using this information, develop NuFloor's sales forecast in dollars and its schedule of production in units. b. What is NuFloor's budgeted variable manufacturing cost per case? c. Prepare NuFloor's manufacturing cost budget. d. What is the projected ending inventory value for this particular tile design? Complete this question by entering your answers in the tabs below. Required A Required B Required C…arrow_forwardNuFloor Manufacturing produces floor tiles. The managers at NuFloor are trying to develop budgets for the upcoming quarter. The following data have been gathered for a particular tile design. Projected unit sales Selling price per case Inventory at the beginning of the quarter Target inventory at the end of the quarter Direct labor hours needed to produce one case Direct labor wages Direct material cost per case Variable manufacturing overhead cost per case Fixed overhead costs for the upcoming quarter 3,600 cases 200 600 cases 800 cases 0.40 hours 15 per hour 16 2$ $ $319,200 10 a. Using this information, develop NuFloor's sales forecast in dollars and its schedule of production in units. b. What is NuFloor's budgeted variable manufacturing cost per case? c. Prepare NuFloor's manufacturing cost budget. d. What is the projected ending inventory value for this particular tile design? Complete this question by entering your answers in the tabs below. Required A Required B Required C…arrow_forwardShow Me How Flexible Budget for Selling and Administrative Expenses for a Service Company Morningside Technologies Inc. uses flexible budgets that are based on the following data: Sales commissions Advertising expense Miscellaneous administrative expense Office salaries expense Customer support expenses Research and development expense ebook Total sales Variable cost Prepare a flexible selling and administrative expenses budget for April for sales volumes of $85,000, $105,000, and $130,000. Enter all amounts as positive numbers. Morningside Technologies Inc. Flexible Selling and Administrative Expenses Budget For the Month Ending April 30 Sales commissions Advertising expense Miscellaneous administrative expense Customer support expenses Total variable cost 8% of sales 18% of sales Fixed cost: Miscellaneous administrative expense Office salanes expense $1,350 per month plus 3% of sales $13,000 per month $1,900 plus 4% of sales 4,250 per month $85,000 $105,000 $130,000 100arrow_forward
- A. State and explain two objectives of business in preparing budget. Provide example where necessary. B. Kinetic Manufacturing mahufactures small robots that function as a timekeeper. It expects to produce 4,000 units each month. Budgeted variable manufacturing costs per unit are direct materials RM7, direct labour RM5 and overhead RM10. Monthly budgeted fixed manufacturing overhead costs are RM4,500 for depreciation and RM3,000 for rental. In the current month, Kinetic Manufacturing produced 4,100 units of small robots and incurred the following costs: direct material RM28,290, direct labour RM22,000, variable overhead RM44,000, depreciation RM4,500 and rental RM3,000. Required: Prepare a performance report using flexible budget for 4,100 units of output. For each expense, determine the type of variance; favourable or unfavourable. Based on the performance report prepare in (i), discuss the performance of Kinetic Manufacturing for the current month.arrow_forwardAccounting Cook Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available for preparing budgets for Snare for the first 2 quarters of 2020. 1. Sales: quarter 1, 29,400 bags; quarter 2, 42,600 bags. Selling price is $63 per bag. 2. Direct materials: each bag of Snare requires 4 pounds of Gumm at a cost of $3.80 per pound and 6 pounds of Tarr at $1.75 per pound. 3. Desired inventory levels: Type of Inventory January 1 April 1 July 1 Snare (bags) 8,100 12,200 18,100 Gumm (pounds) 9,500 10,100 13,200 Tarr (pounds) 14,200 20,500 25,400 4. Direct labor: direct labor time is 15 minutes per bag at an hourly rate of $16 per hour. 5. Selling and administrative expenses are expected to be 15% of sales plus $179,000 per quarter. 6. Interest expense is $100,000. 7. Income taxes are expected to be 30% of income before income taxes. (Note: Do not prepare the manufacturing…arrow_forwardPreparing a flexible budget performance report Cell Plus Technologies manufactures capacitors for cellular base stations and other communication applications. The company’s July 2018 flexible budget shows output levels of 8,500, 10,000, and 12,000 units. The static budget was based on expected sales of 10,000 units. The company sold 12,000 units during July, and its actual operating income was as follows: Requirements Prepare a flexible budget performance report for July 2018. What was the effect on Cell Plus’s operating income of selling 2,000 units more than the static budget level of sales? What is Cell Plus’s static budget variance for operating income? Explain why the flexible budget performance report provides more useful information to Cell Plus’s managers than the simple static budget variance. What insights can Cell Plus’s managers draw from this performance report.arrow_forward
- Production, Direct Labor, Direct Materials, Sales Budgets, Budgeted Contribution Margin Laghari Company makes and sells high-quality glare filters for microcomputer monitors. John Tanaka, controller, is responsible for preparing Laghari's master budget and has assembled the following data for the coming year. The direct labor rate includes wages, all employee-related benefits, and the employer's share of FICA. Labor saving machinery will be fully operational by March. Also, as of March 1, the company's union contract calls for an increase in direct labor wages that is included in the direct labor rate. Laghari expects to have 5,600 glare filters in inventory on December 31 of the current year, and has a policy of carrying 35 percent of the following month's projected sales in inventory. Information on the first four months of the coming year is as follows: January February March April Estimated unit sales 36,000 34,500 39,000 38,600 Sales price per unit $80 $80 $75 $75…arrow_forwardProduction, Direct Labor, Direct Materials, Sales Budgets, Budgeted Contribution Margin Greiner Company makes and sells high-quality glare filters for microcomputer monitors. John Craven, controller, is responsible for preparing Greiner’s master budget and has assembled the following data for the coming year. The direct labor rate includes wages, all employee-related benefits, and the employer’s share of FICA. Labor saving machinery will be fully operational by March. Also, as of March 1, the company’s union contract calls for an increase in direct labor wages that is included in the direct labor rate. Greiner expects to have 6,800 glare filters in inventory on December 31 of the current year, and has a policy of carrying 35 percent of the following month’s projected sales in inventory. Information on the first four months of the coming year is as follows: January February March April Estimated unit sales 36,800 34,800 39,000 39,800 Sales price per unit $83 $83 $76 $76…arrow_forwardProduction, Direct Labor, Direct Materials, Sales Budgets, Budgeted Contribution Margin Greiner Company makes and sells high-quality glare filters for microcomputer monitors. John Craven, controller, is responsible for preparing Greiner’s master budget and has assembled the following data for the coming year. The direct labor rate includes wages, all employee-related benefits, and the employer’s share of FICA. Labor saving machinery will be fully operational by March. Also, as of March 1, the company’s union contract calls for an increase in direct labor wages that is included in the direct labor rate. Greiner expects to have 5,600 glare filters in inventory on December 31 of the current year, and has a policy of carrying 25 percent of the following month’s projected sales in inventory. Information on the first four months of the coming year is as follows: January February March April Estimated unit sales 35,600 34,600 40,400 39,600 Sales price per unit $80 $80 $76 $76…arrow_forward
- Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage LearningPrinciples of Accounting Volume 2AccountingISBN:9781947172609Author:OpenStaxPublisher:OpenStax CollegeExcel Applications for Accounting PrinciplesAccountingISBN:9781111581565Author:Gaylord N. SmithPublisher:Cengage Learning