I am the head accountant for E-Lan Electronics, I am responsible to prepare the company’s master budget for the next fiscal period. The administrative and divisional managers have prepared the appropriate information (found below) for me I need to prepare the budget. In addition to the compiled information, I will also find the budgets, reports, questions, and statements required by the CFO.
Step 1
E-Lan Electronics produces Widgets for sale at local electronic stores. The company is in the process of creating a master budget for the first quarter of the coming year. Results from the prior year are:
Last Year Units
January 220,000
February 268,000
March 240,000
April 210,000
May 230,000
Unit Sales are to expected increase 15% and each unit is expected to sell for $39. The management prefers to maintain ending finished goods inventory equal to 10% of next month’s sales.
1. I will need to prepare an sales budget for E-Lan Electronics
2. Prepare a production budget for E-Lan Electronics
Step 2
E-Lan Electronics is now preparing the budget for direct materials purchases, direct labor, and manufacturing overhead.
Each unit production requires 1 Gizmo and 3 Flobs
E-Lan pays $ 7 per Gizmo and $ 2.50 per Flob
Management prefers to maintain ending raw materials inventory equal to materials 30% of next month needed in production.
Raw materials inventory at the end of last year met that requirement.
Each unit of production requires 0.8 direct labor hours at a cost of $ 18.00 per hour.
Variable overhead costs are:
Indirect materials $ 0.38 per unit
Indirect Labor $ 1.20 per unit
Other $ 1.12 per unit
Fixed overhead costs per month:
Salaries $ 212,000
Rent $ 16,000
Depreciation $ 27,000
1. I need to prepare an direct materials purchases budget for E-Lan Electronics
2. I need to prepare an direct labor budget for E-Lan Electronics
3. I need to prepare an manufacturing overhead budget for E-Lan Electronics
Step 3
E-Lan Electronics expects the following as pertaining to the capital expenditures and cash budgets.
Capital Expenditures
The company plans to purchase selling and administrative equipment totaling $ 180,000
The company plans to purchase Production equipment totaling $ 3,100,000
Both will be purchased at the end of the March from operating cash flow and will not affect depreciation expense for the first quarter.
Cash Budget
All sales are on credit. The company expects to collect 75% of sales in the month of sale, 22% of sales in the month following the sale, 3% percent will be uncollectable. Accounts receivable at the end of last year totaled $ 1,980,000 this represents the collectable amount of December sales.
The company give credit terms of 2 / EOM, n/EOM second month
All direct materials purchases are on credit. The company expects to pay 70% of purchases in the month of purchase and 30% the following month.
Accounts Payable to be paid in January is $ 1,640,000
The company has a credit line of $3,000,000 for operations with an interest rate of 12% APR. At the end of every month, the cash balance should be a minimum of $ 50,000.
The cash budget should include an estimate of amounts to be borrowed or returned to the credit line, and an estimated balance of the credit line.
The Credit line has a balance at the end of December of $ 362,000
The company has good credit and can borrow funds on a secured basis at 4% but has not done so.
E-Lan Electronics expects the following Selling and Administrative Expenses
Salaries $ 15,000
Rent $ 17,000
Advertising $ 82,000
Depreciation $ 18,500
Other $ 6,700
Sales Commissions $ 1.50 Per Unit
Interest 12% annual rate. Paid on last months ending balance of Credit Line
1. I need to prepare an Selling and Administrative Budget
2. I need to prepare an capital expenditures budget
3. I need to prepare an cash budget
4. What Problems exists in regards to the operating line? What is the cause? What should be done to remedy the situation?
How much would it save the company going forward?
5. Prepare a budgeted Income Statement
(Cost of Goods Sold should be calculated based on estimated costs of production for the quarter.)
Step 4
Net Plant and Equipment as of December 31 was $ 7,800,000
Common Stock account Did not change $ 1,200,000
Retained Earnings as of December 31 was $ 8,575,191.93
I need to prepare the Budgeted Balance Sheet.
Try it now!
How it works?
Follow these simple steps to get your paper done
Place your order
Fill in the order form and provide all details of your assignment.
Proceed with the payment
Choose the payment system that suits you most.
Receive the final file
Once your paper is ready, we will email it to you.
Our Services
Custom Writings Help is a Quality-Oriented Company in Online Writing as a result of hiring exceptional professionals to execute clients' tasks.
Essays
At Custom Writings Help,We understand the struggle of research paper writing, and that is why at Custom WritingS Help, we are all out to help you. We pride ourselves on having a team of clinical writers. The stringent and rigorous vetting process ensures that only the 'BEST' Writers are chosen for the job. We have highly qualified Ph.D. and MA writers working with us; we equally offer these experienced writers specific bonuses and incentives to make them deliver highly original, unique, and informative content at reasonably low prices.
Admissions
Thesis Writing Service
Worlwide, Many Masters Students are struggling with Thesis Completion. A thesis is likely to be the longest and most challenging piece of work a student has ever completed. However, unlike essays and other assignments, a student can pick a particular interest topic and work on their initiative. Fortunately, we are there for you. At Custom Writings Help, you are assured of an authentic, imaginative, informative, linguistically great, and advantageous thesis that adheres to all your needs. So, why continue considering different writers when you have discovered the best in the field?
Editing
Custom Papers
Not a single student can avoid writing custom papers. However, a total lack of experience, skills, and time makes it very hard to produce a superb writing piece. Therefore, if you are seeking professional help, turn to us. Our specialized and experienced writers compose a variety of model papers, including custom essays, college term papers, research papers, book reports, MBA essays, executive summaries, dissertations, Ph.D. theses, admission essays, and research proposals for college and university students at any level.
Coursework
Essay Writing
Most of the students disregard the critical principles of essay writing and compose papers below sensible guidelines. Therefore, with Custom Writings Help, one should not worry about his/her essay. Our Writers compose informative and engaging content on all complexities and topics. We write meaningful and smart essays while prioritizing all aspects that bring about a good grade, such as impeccable grammar, proper structure, zero-plagiarism, and conformance to guidelines.
Coursework
Coourse Work Writing
Don't let the seemingly never-ending onslaught of writing assignments get you down. If you are looking where to get course work assistance online, the writers at Custom Writings Help are here to assist you with all of your writing needs. We undertake to unique delivery of papers that meet the professor's requirements. The content is proofread, edited, and checked plagiarism before submission to customers. No matter how big or small your work is, we will deliver on time. Try US Now! !
Coursework
Dissertation Writing Service
High-Quality Dissertation Writing Services are rare. They require Ph.D. academicians – not easily found. However, are an exception. The years, time, and resources we have invested in the dissertation world has given us a competitive advantage over others. Choose to come to Custom Writings Help; You will find perfect Ph.D. consultants who have written hundreds of dissertations theses ready to help you. Let our dissertation-writing services help you craft your dissertation, for you are assured we will give you the results.