Module 05 Manufacturing Budgets

Module 05 Written Assignment – Manufacturing Budgets Use the following Excel Template to complete your assignment for this week: Excel Template. Given financial information, prepare Coopie Awards’ master budget. Notice, you will prepare a different budget on each tab of the spreadsheet. The last tab in the spreadsheet you will complete for the discussion forum.
kespinosa_assignmentmod05_12092017.xlsx

Unformatted Attachment Preview

Don't use plagiarized sources. Get Your Custom Essay on
Module 05 Manufacturing Budgets
Just from $13/Page
Order Essay

Coopie Awards produces brass plaques. They operates in 3 regions of the country. The western region sales manager estimat
The central regional manager estimates sales of 10,000 plaques for the region and the eastern sales manager estimates slaes
Requirement: Prepare the sales budget for Coopie Awards
Region
Western
Central
Eastern
Total Units
Coopie Awards
Sales Budget
For the current Year
Sales Volume Selling Price Total Sales
n sales manager estimates slaes of 15,000 plaques for the region. Each plaque sells for $35.
Coopie Awards projected sales of 45,000 brass plaques for the year. The estimated January 1 inventory is 3,000 plaques, and
Requirement: Prepare the production budget in units for Coopie Awards.
Coopie Awards
Production Budget
For the current year
Sales
Plus desired ending inventory
Total
Less estimated beginning inventory
Total Production
ventory is 3,000 plaques, and the desired December 31 inventory is 5,000 units.
Coopie Awards budgeted production of 47,000 brass plaques for the year. 96 square inches are required for each brass plaqu
The desired December 31 brass sheet inventory is 200,000 square inches. Brash sheet costs Brash sheet costs $0.12 per square inch.
Requirement: Prepare the direct materials purchases budget for Coopie Awards
Coopie Awards
Direct Materials Purchases Budget
For the current Year
Units Required for Production (47,000X96)
Plus desired ending inventory
Total Needed
Less estimated beginning inventory
Total units to be purchased
Unit price
Total direct materials purchases
are required for each brass plaque. The estimated January 1 brass sheet inventory is 240,000 square inches.
Coopie Awards budgeted proction of 47,000 brass plaques. Each plaque requires 12 minutes of engraving. Engraving labor co
Required: Prepare the direct labor cost budget for Coopie Awards
Coopie Awards
Cost of Direct Labor Budget
For the Current Year
Hours required for production (47,000X12/60)
Hourly rate
Total Direct Labor cost
raving. Engraving labor costs $11.00 per hour.
Assume the estimated January 1 inventory for finished goods and work in process were $54,000 and $47,000 respectively. Al
finished goods and work in process were $50,000 and $49,000 respectively. Factory overhead was budgeted for $126,000.
Using the information on the previous tabs, prepare a cost of goods sold budget for Coopie Awards for the current year.
Coopie Awards
Budgeted Cost of Goods Sold
For the current year
Work in process Inventory January 1
Direct Materials:
Direct materials inventory January 1 (Note a)
Direct materials purchases
Cost of direct materials available for sale
Less direct materials December 31 (note b)
Cost of direct materials used in production
Direct labor
Factory Overhead
Cost of goods added to production
Cost of goods available
Less work in process December 31 inventory
Cost of goods manufactured
Plus Finished goods January 1
Less finished goods December 31
Cost of goods sold
Note a: 240000 X $0.12
Note b: 200000X.12
and $47,000 respectively. Also assume the desired December 31 inventories for
The following are date for the sales and administrative budget for Coopie Awards:
Sales Commissions
7% of sales
Advertising Expense
18% of sales
Misc. selling expense
$1,750 plus 4% of sales
Office salaries expense
$12,000 per month
office supplies expense
5% of sales
Misc administrative expense
$1,400 per month plus 2% of sales
Requirement: Prepare the selling and admin budget for Coopie Awards
Coopie Awards
Selling and Administrative Budget
For the current Year
Selling Expenses:
Sales commissions
Advertising expenses
Miscellaneous selling expenses
Total selling expenses
Administrative expenses:
Office salaries
Office supplies
Miscellaneous administrative expenses
Total administrative expenses
Total selling and administrative expenses
Coopie Awards pays 40% in income taxes.
Requirement: Prepare Coopie Awards’ budgeted income statement
Coopie Awards
Budgeted Income Statement
For the current year
Sales Revenue
Cost of Goods sold
Gross Profit
Selling and administrative expenses
Income from operations
Income Tax
Net Income
$0
0
$0
0
$0
0
$0
Coopie Awards sold 43,000 brass plaques for the current year with the following results. In the discussion forum comment on
Hint: Preparing a flexible budget will help in analyzing the results. Please show the flexible budget on this tab.
Sales Revenue
Direct Materials costs
Direct Labor Costs
Overhead Costs
total dierct costs
Selling and administrative cost
operating income
Actual Results
$ 1,548,000
498000
94800
126000
$
718,800
700000
$
129,200
Budget based
on 45000 unis
$
1,575,000
518400
99000
126,000
$
743,400
729550
$
102,050
Variance
$27,000
$20,400
$4,200
$0
$24,600
$29,550
($27,150)
Unfavorable
Favorable
Favorable
Favorable
Favorable
Favorable
cussion forum comment on Coopie Awards results.

Purchase answer to see full
attachment

Order a unique copy of this paper
(550 words)

Approximate price: $22

Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency

Order your essay today and save 15% with the discount code ESSAYHELP