Ask Managerial Accounting Expert

BUDGETS:

Jay Rexford, president of Photo Artistry Company, was just concluding a budget meeting up with his senior staff. It was November of 2013 and the group was discussing preparation of the firm’s master budget for 2014. I have decided to go ahead and purchase the industrial robot we have been talking about. We will make the acquisition on January 2 of next year and I expect it will take most of the year to train the personnel and reorganize the production procedure to take full benefit of the new equipment.

In response to a problem regarding financing the acquisition, Rexford replied as follows: The robot will cost $950,000. There will as well be an additional $50,000 in ancillary equipment to be purchased. We will finance such purchases with a one year $1,000,000 loan from Shark Bank and Trust Company. He negotiated a repayment schedule of four equal installments on the last day of each quarter. The interest rate will be 10%, and interest payments will be quarterly as well. With that the meeting broke up and the budget process was on.

Photo Artistry Company is a manufacturer of metal picture frames. The firm’s two product lines are designated as S (small frames; 5×7 inches) and L (large frames; 8×10 inches). The primary raw materials are flexible metal strips and 9 inch by 24 inch glass sheets. Each S frame needs a 2 foot metal strip; an L frame needs a 3 foot metal strip. Allowing for normal breakage and scrap glass, the company can get either four S frames or two L frames out of a glass sheet. The other raw materials, like cardboard backing, are insignificant in cost and are treated as indirect materials. Emily Jackson, Photo Artistry's controller, is in charge of preparing the master budget for 2014. She has gathered the given information:

1) Sales in the fourth quarter of 2013 are predicted to be 50,000 S frames and 40,000 L frames. The sales manager predicts that over the next two years, sales in each product line will grow by 5,000 units each quarter over the preceding quarter. For illustration, S frame sales in the first quarter of 2014 are predicted to be 55,000 units.

2) Photo Artistry's sales history points out that 60% of all sales are on credit, with the remainder of the sales in cash. The company’s collection experience exhibits that 80% of the credit sales are collected throughout the quarter in which the sale is made, while the remaining 20% is collected in the, following quarter. For simplicity, suppose the company is able to collect 100% of its accounts receivable.

3) The S frame sells for $10 and the L frame sells for $15. These prices are predicted to hold constant all through 2014.

4) The production manager attempts to end each quarter with adequate finished goods inventory in each product line to cover 20% of the following quarter’s sales.

5) Photo Artistry makes an attempt to end each quarter with 20% of the glass sheets required for the following quarter's production. The company wants to have an inventory of 10,400 sheets at the end of 2014.

6) Metal strips are purchased locally and the company buys them on a just in time basis.  Inventory of metal strips is negligible.

7) All direct material purchases are made up on account and 80% of each quarter’s purchases are paid in cash throughout the same quarter as the purchase. The other 20% is paid in the next quarter.

8) Indirect materials are purchased with cash as required. Work in process is negligible.

9) Projected manufacturing costs in 2014 are as shown below:

1056_Projected manufacturing cost.jpg

10) Manufacturing equipment depreciation is $20,000 per quarter.

11) Photo Artistry’s quarterly selling and administrative expenses are $100,000, paid in cash.  The company rents all its administrative office space and equipment. Therefore, there is no depreciation associated to the administrative functions of the company.

12) The $1,000,000 loan from Shark Bank and Trust Company will be received on January 1, 2014. Photo Artistry will use all the money instantly to purchase new equipment. Interest payments will be made at the end of each quarter. Loan principal will be paid in four equivalent installments of $250,000 at the end of each quarter.

13) Jackson anticipates that dividends of $50,000 will be declared and paid in cash each quarter.

14) Photo Artistry’s projected balance sheet as of December 31, 2013, shown below:

2029_projected balance sheet.jpg

Required:

problem 1: Make Photo Artistry Company’s master budget for 2014 by completing the given schedules:

• Schedule 1: Sales budget with a schedule of expected cash collections.
• Schedule 2: Production budget.
• Schedule 3: Direct materials budget with a schedule of cash disbursements for materials.
• Schedule 4: Direct labor budget.
• Schedule 5: Manufacturing overhead budget
• Schedule 6: Ending finished goods inventory budget.
• Schedule 7: Selling and administrative expenses budget.
• Schedule 8: Cash budget.
• Schedule 9: Budgeted Income Statement.
• Schedule 10: Budgeted Balance Sheet.

problem 2: Make a memo for Photo Artistry Company identifying issues which management must consider in improving the profitability of the company; giving some recommendations.

Managerial Accounting, Accounting

  • Category:- Managerial Accounting
  • Reference No.:- M93114

Have any Question?


Related Questions in Managerial Accounting

Instructions for preparation of assignment1 you are to

Instructions for Preparation of Assignment: 1. You are to choose one management accounting topic from the list below for this assignment, and register your chosen topic with your lecturer in class or via email before com ...

Management accounting assessment - research amp analysis

Management Accounting Assessment - Research & Analysis Teamwork Assessment Description - Learning Outcome - Analyse the issues or problems (in a given scenario) using management accounting techniques and tools, and formu ...

Management accounting with a strategic perspective

MANAGEMENT ACCOUNTING with a STRATEGIC PERSPECTIVE Assignment - This Assignment is designed to give students an opportunity to: 1. Integrate traditional, contemporary and advanced theoretical and technical management acc ...

Corporate accounting assignment -assessment task - select

Corporate Accounting Assignment - Assessment task - Select two public limited companies listed on the Australian Securities Exchange (ASX) that are in the same industry. Go to the website of your selected companies. Then ...

You need to prepare a paper about lacroix companycompany

You need to prepare a paper about Lacroix company Company: Lacroix Home Work: History & background Page: 1 and half

Managerial accounting assignment -background you are

Managerial Accounting Assignment - Background: You are recently employed as a graduate consultant in a management consultancy firm and are assigned to a team. One of your firm's clients is currently evaluating its budget ...

Managerial accounting assignment -background you have been

Managerial Accounting Assignment - Background: You have been hired by the Board of Directors of your chosen company (ASX Listed) to explain how ABC model can improve the management accounting information available to its ...

Assume you have been hired as a consultant to prepare a

Assume you have been hired as a consultant to prepare a balanced scorecard that will be presented to top management. You will choose a company to research and will provide a professional report that will include the foll ...

Accounting for decision makersproject - appendix

Accounting for Decision Makers PROJECT - APPENDIX A Requirements: 1. Choose a publicly traded company that you currently own/invest in or one that you would like to own / invest in 2. Research the company through the com ...

Task descriptionyou have gained a position as vacation

Task Description You have gained a position as vacation student at the accounting firm T&K Solutions. In your capacity of vacation student you have been asked by the two partners of T&K Solutions to assist them with two ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

Why might a bank avoid the use of interest rate swaps even

Why might a bank avoid the use of interest rate swaps, even when the institution is exposed to significant interest rate

Describe the difference between zero coupon bonds and

Describe the difference between zero coupon bonds and coupon bonds. Under what conditions will a coupon bond sell at a p

Compute the present value of an annuity of 880 per year

Compute the present value of an annuity of $ 880 per year for 16 years, given a discount rate of 6 percent per annum. As

Compute the present value of an 1150 payment made in ten

Compute the present value of an $1,150 payment made in ten years when the discount rate is 12 percent. (Do not round int

Compute the present value of an annuity of 699 per year

Compute the present value of an annuity of $ 699 per year for 19 years, given a discount rate of 6 percent per annum. As