Ask Question, Ask an Expert


Ask Managerial Accounting Expert


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


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

1 recording the collection of accounts receivable from

1. Recording the collection of accounts receivable from customers involves: A. Debiting Accounts Receivable and crediting Cash B. Debiting Cash and crediting Service Fees Earned C. Debiting Cash and crediting Accounts Pa ...

According to your text 2012 edition there are many

According to your text (2012 edition), "there are many opportunities for management accountants to apply their skills and knowledge in supporting managers as they respond to the business challenges associated with climat ...

Juniper company inc uses a perpetual inventory system the

Juniper Company, Inc. uses a perpetual inventory system. The company purchased $9,750 of merchandise on August 7 with terms 1/10, n/30. On August 11, it returned $1,500 worth of merchandise. On August 26, it paid the ful ...

Charlotte age 40 is a surviving spouse and provides all of

Charlotte (age 40) is a surviving spouse and provides all of the support of her four minor children who live with her. She also maintains the household in which her parents live and furnished 60% of their support. Beside ...

Accounting for business decisions group assignment-you can

Accounting for Business Decisions Group Assignment- You can select any company just need to be listed in ASX. The assignment aims to develop an understanding of financial statements structure and their use in decision-ma ...

Subject accounting for managers with zero plagiarism and

subject: accounting for managers with zero plagiarism and Harvard referencing with standard quality. Assignment details: Problem 1: a. Two four-year-old companies are identical in all respects except that Company A has u ...

Management accountingyou will need to satisfy the criteria

Management Accounting you will need to satisfy the criteria exactly as laid down in the Assignment Brief and as described here, but you should, wherever possible, use examples of information, budgets, costs, accounts, re ...

Question your role as an accountantprepare a job

Question :Your Role as an Accountant Prepare a job description that includes 3-4 typical duties of a managerial accountant. Identify the primary skills that managerial accountants need to be successful. Primary Task Resp ...

Discussion questions managerial accounting tools for

Discussion Questions: Managerial Accounting: Tools for Business Decision Making Question 1: What are value-added processes? How do you determine if a process adds value? How does identification of value-added processes h ...

Managerial and cost acctquestion your role as an

Managerial and cost acct ??Question :Your Role as an Accountant - Prepare a job description that includes 3-4 typical duties of a managerial accountant. - Identify the primary skills that managerial accountants need to b ...

  • 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

A cola-dispensing machine is set to dispense 9 ounces of

A cola-dispensing machine is set to dispense 9 ounces of cola per cup, with a standard deviation of 1.0 ounce. The manuf

What is marketingbullwhat is marketing think back to your

What is Marketing? • "What is marketing"? Think back to your impressions before you started this class versus how you

Question -your client david smith runs a small it

QUESTION - Your client, David Smith runs a small IT consulting business specialising in computer software and techno

Inspection of a random sample of 22 aircraft showed that 15

Inspection of a random sample of 22 aircraft showed that 15 needed repairs to fix a wiring problem that might compromise

Effective hrmquestionhow can an effective hrm system help

Effective HRM Question How can an effective HRM system help facilitate the achievement of an organization's strate