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

Managerial accounting-factors influencing price

Mobile Battery features more than the dozen brands of batteries in many sizes. Two of the brands are PowerPlus and SuperPower. The following information about two brands was

Aligning stockholder and management interests stockholders

Discussion 1: Aligning Stockholder and Management Interests Stockholders and managers want the same thing, don't they? Theoretically, yes, but in reality, it does not always w

Calculate npv rank projects using present value ratios

Calculate NPV rank projects using present value ratios. The following capital expenditure projects have been proposed for management's consideration at Scott, Inc., for the up

Knowledge about cvp analysis

CP has decided to introduce the new product which can be manufactured by either a computer assisted manufacturing system or labor intensive production system. The manufactur

Schedule of expected collections-matierals payments

Prepare schedules for (1) expected collections from customers and (2) expected payments for direct materials purchases. Prepare a cash budget for January and February in colum

What will be your decision-making process

What information will you and your staff need to analyze this investment opportunity? What will be your decision-making process? Discuss and evaluate the different techniques

Compute quality costs as a percentage of sales by category

Compute the quality costs as a percentage of sales by category and in total for each year. Explain why quality costs increased in total and as a percentage of sales in 2005,

Budget constraints in two period model

Explain how the budget constraint of househould in two-period model is affected by each of the following changes. In each case, do you think the household is better off or w


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