Prepare sales budget and production budget document

Assignment Help Managerial Accounting
Reference no: EM131243918


The facts and figures relating to Irrigation Corporation are as follows. Irrigation Corporation produces plastic garden sprinklers. The company is preparing its budget for 2016. The first step is to plan for the first quarter of that coming year. Irrigation has collected the following information from the managers.

1. Sales:

Sales for November 2014                            112,500 units

Sales for December 2014                            102,100 units

Expected sales for January 2015                  113,000 units

Expected sales for February 2015                 112,500 units

Expected sales for March 2015                     116,000 units

Expected sales for April 2015                       125,000 units

Expected sales for May 2015                        137,500 units

Selling price per unit                                    $12

Irrigation likes to keep 10% of next month's unit sales in ending inventory. All sales are on credit. 85% of the accounts receivable are collected in the month of sale and 15% of the accounts receivable are collected in the month after sale. Accounts receivable on December 31, 2015, totaled $183,780.

2. Direct Materials:

2 pounds of direct materials is needed to produce one unit. Irrigation likes to keep 5% of the materials needed for the next month's production in its ending inventory. Raw materials on hand on December 31, 2015, totaled 11,295 pounds.

Payment for materials is made within 15 days. 50% is paid in the month of purchase, and 50% is paid after the month of purchase. Accounts payable on December 31, 2015, totaled $120,595.

3. Direct Labor

Labor requires 12 minutes per unit for completion and is paid at a rate of $8 per hour.

4. Manufacturing Overhead

Indirect materials                         $0.30 per labor hour

Indirect labor                               $0.50 per labor hour

Utilities                                        $0.45 per labor hour

Maintenance                                $0.25 per labor hour

Factory supervisor's salary           $42,000 per month

Factory Depreciation                    $16,800 per month

Property taxes                            $ 2,675 per month

Insurance                                   $ 1,200 per month

Repairs                                      $ 1,300 per month

5. Selling and Administrative expenses

Salaries                                     $72,000 per month

Advertising                                 $15,000 per month

Insurance                                   $ 1,400 per month

Office Depreciation                      $ 2,500 per month

Other fixed costs                         $ 3,000 per month

6. Other Information

The cash balance on December 31, 2015, totaled $100,500, but management has decided it would like to maintain a cash balance of at least $800,000 beginning on January 31, 2016.

Dividends are paid each month @ $2.50 per share for 5,000 shares.

The company has an open line of credit with national Bank. The terms of the agreement require borrowing to be in the increments of $1,000, and the interest rate is 8%. Irrigation borrows on the first day of the month and repays on the last day of the month if possible.

A $500,000 equipment purchase is planned for February 2016.

Required - Prepare the following documents for the first quarter (January, February & March) of 2016 by using a MS EXCEL spreadsheet:

(a) Sales Budget

(b) Production Budget

(c) Direct Materials Purchase Budget

(d) Direct Labor Budget

(e) Manufacturing Overhead Budget

(f) Selling and Administration Budget

(g) Schedule of expected cash collections from customers

(h) Schedule for expected cash payments for materials purchases

(i) A Cash Budget.

Reference no: EM131243918

At what discount rate will this project break even

ACT 5733 - Advanced Managerial Accounting. List and describe the 4 "levers of control" that a firm can use to motivate behavior that is consistent with its strategy?

Indicate whether the variances are favorable

Calculate the material price variance and the material quantity variance related to the M640 electrical relay. Indicate whether the variances are favorable or unfavorable.

Cash conversion process

The concept of the cash conversion cycle, it's application of the concept in the Lawrence Sports simulation and its reference to the required reading.

Johnson controls capital investmentsâ

Visit the Website of Johnson Controls Inc., located at, and review its 2012 financial forecasts. You can also find useful financial infor

Use pepperpike coffee''s operating lev

Use Pepperpike Coffee's operating leverage factor to determine its new operating income if sales volume increases 15%. Prove your results using the contribution margin income

Prepare a cash budget showing the months and quarter

Lucy's Gourmet Basket shop is planning to open for business on July 1, 20XX and she is concerned about  the survivability of her company. She has contacted you to p

Prepare a cash budget for the months of july

Prepare a cash budget for the months of July and August and Prepare separate schedules for expected collections from customers and expected payments for purchases of invento

Mix of financial and nonfinancial measure

Find the right mix of financial and nonfinancial measure to perform multiple tasks and identify appropriate remedial actions to be taken when performance falls short.



10/15/2016 7:36:23 AM

This group project requires the use of EXCEL spreadsheets to prepare various budgets for a manufacturing company. The class is asked to form groups of not more than 4 students and allocate the task among them equitably. All the members of the group must contribute to the effort and share the overall task, equitably. The group should PREPARE the following documents for the first quarter (January, February & March) of 2016 by using a MS EXCEL spreadsheet: Sales Budget, Production Budget and Direct Materials Purchase Budget etc. The MS EXCEL spreadsheet cells should be linked so that change in one cells changes all linked cells. The MS EXCEL spreadsheet should be well formatted to look pleasing to the eye and fit within the printing margins.

Write a Review

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd