Prepare various budgets for a manufacturing company

Assignment Help Managerial Accounting
Reference no: EM131315674

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.


1. This group project requires the use of EXCEL spreadsheets to prepare various budgets for a manufacturing company.

2. The class is asked to form groups of not more than 4 students and allocate the task among them equitably.

3. All the members of the group must contribute to the effort and share the overall task, equitably.

4. The group should PREPAREthe 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: EM131315674

Identify the stakeholders affected by the externalities

ACC518 - Current Developments in Accounting Thought - Additional Assignment Explains the decision made by the regulators in terms of public interest theory - Explain the decis

Why did tom rich purchase large quantity of raw materials

Why did Tom Rich purchase the large quantity of raw materials? Do you think that this behavior was the objective of the price standard? If not, what is the objective(s)?

Direct labor and the remainder was for indirect labor

$84,000 in raw materials were requisitioned for use in production. Of this amount, $72,000 was for direct materials and the remainder was for indirect materials. Total labor w

How well were costs controlled in the assembly department

How well were costs controlled in the Assembly Department in March? What changes, if any, should be made in the reports to give better insight into how well departmental super

Compute the gross-margin percentage for each of pharmaguards

BUACC2613 Management Accounting Group Assignment. Compute the 2015 gross-margin percentage for each of Pharmaguard's three market segments. Compute the cost driver rates for e

Prepare the balance sheet of bird corporation

Using the available data and information, prepare the balance sheet of Bird Corporation as of January 1, Year 1. T-accounts can be helpful in reconstructing the individual a

Best ink produces inkjet printers for personal computers

Best Ink produces inkjet printers for personal computers. It received an order for 500 printers from a customer. The following information is available for this order.

Analyse the issues using management accounting techniques

ACC 305 Management Accounting Research & Analysis. Analyse the issues or problems (in a given scenario) using management accounting techniques and tools, and formulate recomm


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