SlideShare a Scribd company logo
1 of 58
Download to read offline
Budgeting Budgeting
Some of the action has been automated, so click the mouse when you see this lightning bolt in the lower right-hand corner of the screen.  You can point and click anywhere on the screen.
JOIN KHALID AZIZ ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Estimated portion of your total monthly income that should be budgeted Nature and Objectives of Budgeting
1. Describe budgeting, its objectives, and its impact on human behavior. 2. Describe the basic elements of the budget process, the two major types of budgeting, and the use of computers in budgeting. 3. Describe the master budget for a manufacturing business. 4. Prepare the basic income statement budgets for a manufacturing business. 5. Prepare balance sheet budgets for a manufacturing business. Objectives
[object Object],[object Object],[object Object],Objectives of Budgeting PLANNING Nature and Objectives of Budgeting Feedback DIRECTING CONTROLLING
Human Behavior and Budgeting Setting budget goals too tightly Setting budget goals too loosely Setting conflicting budget goals Nature and Objectives of Budgeting
Nature and Objectives of Budgeting Goal conflict  occurs when individual self-interest differs from business objectives. A student’s question, “Will this be on the test?” is evidence of goal conflict.
Continuous Budgeting Feb. 2006 One-Year Budget Mar.  2006 Apr. 2006 May 2006 June 2006 July 2998 Aug. 2006 Sep. 2006 Oct. 2006 Nov. 2006 Dec. 2006 Jan. 2007 Delete on February 28
Continuous Budgeting Feb. 2007 One-Year Budget Add February 2007 Mar.  2006 Apr. 2006 May 2006 June 2006 July 2998 Aug. 2006 Sep. 2006 Oct. 2006 Nov. 2006 Dec. 2006 Jan. 2007
[object Object],Static Budgets Strength: It is simple—all expenses  are budgeted as fixed costs Weakness: It does not reflect changes in  revenues and expenses that  occur as volumes change Typical usage:   Service organizations or  administrative departments of  retailers and manufacturers
Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006 Direct labor  $40,000 Electric Power 5,000 Supervisor salaries   15,000   Total department costs $60,000 Static Budgets
[object Object],[object Object],[object Object],[object Object],Flexible Budgets
[object Object],[object Object],[object Object],[object Object],Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006 Units of production 8,000 9,000 10,000 Cost per unit is $5.50 at all levels of activity
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Units of production 8,000 9,000 10,000 Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Units of production 8,000 9,000 10,000 Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006
Static and Flexible Budgets $60,000  $72,000  Static Budget Actual Results Overbudget
$60,000  $72,000  $65,500  $71,000 Flexible Budget Static and Flexible Budgets 8,000 units Actual Results 9,000 units 10,000 units Overbudget
Master Budget Budgeted Income  Statement Sales budget Cost of goods sold budget: Production budget Direct materials purchases   budget Direct labor cost budget Selling and administrative  expense budget Budgeted Balance  Sheet Cash budget Capital expenditure  budget
Income Statement Budgets
Sales Budget Production  Budget Expected units of sales + Desired units in ending inventory – Estimated units in beginning inventory Total units to be produced
Direct Materials Purchases Budget Sales Budget Production  Budget Materials needed for production + Desired ending materials inventory – Est. beginning materials inventory Direct materials to be purchased
Direct Materials Purchases Budget Direct Labor Cost Budget Factory Overhead Cost Budget Selling & Administrative Expenses Budget Sales Budget Production  Budget Cost of Goods Sold Budget
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Elite Accessories Inc. Sales Budget For the Year Ending December 31, 2006 Unit Sales Unit Selling Total Product and Region Volume Price Sales
[object Object],Elite Accessories Inc. Production Budget For the Year Ending December 31, 2006   Units Wallet Handbag From sales budget
Elite Accessories Inc. Production Budget For the Year Ending December 31, 2006 Expected units to be sold…………. 528,000 280,000 Plus desired ending inventory, December 31, 2006…………….   80,000   60,000 Total 608,000 340,000   Units Wallet Handbag
Elite Accessories Inc. Production Budget For the Year Ending December 31, 2006 Expected units to be sold…………. 528,000 280,000 Plus desired ending inventory, December 31, 2006…………….   80,000   60,000 Total………………………………. 608,000 340,000 Less estimated beginning inventory, January 1, 2006………………….   88,000   48,000 Total units to be produced………… 520,000 292,000   Units Wallet Handbag
Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006 Direct Materials Leather  Lining  Total Square yards required for production: Wallet  (Note A ) ………………….. 156,000 52,000 Note A:  Leather:  520,000 units x 0.30 sq. yd. per unit = 156,000 sq. yds. Lining:  520,000 units x 0.10 sq. yd. Per unit = 52,000 sq. yds.
Square yards required for production: Wallet   (Note A) ……..……..…….. 156,000 52,000 Handbag  (Note B) ……………….. 365,000 146,000 Note B:  Leather:  292,000 units x 1.25 sq. yd. per unit = 365,000 sq. yds. Lining:  292,000 units x 0.50 sq. yd. Per unit = 146,000 sq. yds. Direct Materials Leather  Lining  Total Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006
JOIN KHALID AZIZ ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Square yards required for production: Wallet   (Note A) ……....………….. 156,000 52,000 Handbag  (Note B) .………………. 365,000 146,000 Plus desired inventory, Dec. 31, 2006   20,000   12,000 Total……………………………… 541,000 210,000 Direct Materials Leather  Lining  Total Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006
Square yards required for production: Wallet  (Note A)  …………………. 156,000 52,000 Handbag  (Note B)  ………………. 365,000 146,000 Plus desired inventory, Dec. 31, 2006   20,000   12,000 Total……………………………… 541,000 210,000 Less estimated inventory, Jan. 1, 2006   18,000   15,000 Total square yards to be produced.. 523,000 195,000 Direct Materials Leather  Lining  Total Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006
Square yards required for production: Wallet  (Note A) ………………….. 156,000 52,000 Handbag  (Note B) .………………. 365,000 146,000 Plus desired inventory, Dec. 31, 2006   20,000   12,000 Total……………………………… 541,000 210,000 Less estimated inventory, Jan. 1, 2006   18,000   15,000 Total square yards to be produced.. 523,000 195,000 Unit price (per square yard)…………. x  $4.50 x  $1.20 Total direct materials to be purchased. $2,353,500 $234,000 $2,587,500 Direct Materials Leather  Lining  Total Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006
Elite Accessories Inc. Direct Labor Cost Budget For the Year Ending December 31, 2006 Cutting  Sewing  Total Note A:  Cutting Department:  520,000 units x 0.10 hr. per unit =  52,000 hrs. Sewing Department:  520,000 units x 0.25 hr. per unit = 130,000 hrs. Hours required for production: Wallet  (Note A) …………. 52,000 130,000
Cutting  Sewing  Total Note A:  Cutting Department:  520,000 units x 0.10 hr. per unit =  52,000 hrs. Sewing Department:  520,000 units x 0.25 hr. per unit = 130,000 hrs. Hours required for production: Wallet  (Note A) …………. 52,000 130,000 Handbag  (Note B) ………..   43,800   116,800 .  Note B:  Cutting Department:  292,000 units x 0.15 hr. per unit =  43,800 hrs. Sewing Department:  292,000 units x 0.40 hr. per unit = 116,800 hrs Elite Accessories Inc. Direct Labor Cost Budget For the Year Ending December 31, 2006
Cutting  Sewing  Total Hours required for production: Wallet  (Note A) …………. 52,000 130,000 Handbag  (Note B) ………..   43,800   116,800 Total……………………...  95,800 246,800 Elite Accessories Inc. Direct Labor Cost Budget For the Year Ending December 31, 2006 Note A:  Cutting Department:  520,000 units x 0.10 hr. per unit =  52,000 hrs. Sewing Department:  520,000 units x 0.25 hr. per unit = 130,000 hrs. .  Note B:  Cutting Department:  520,000 units x 0.15 hr. per unit =  43,800 hrs. Sewing Department:  520,000 units x 0.40 hr. per unit = 116,800 hrs
Cutting  Sewing  Total Hours required for production: Wallet  (Note A) …………. 52,000 130,000 Handbag  (Note B) ………..   43,800   116,800 Total……………………...  95,800 246,800 Hourly rate…………………… x  $12.00 x  $15.00 Total direct labor cost………… $1,149,600 $3,702,000 $4,851,600 Note A:  Cutting Department:  520,000 units x 0.10 hr. per unit =  52,000 hrs. Sewing Department:  520,000 units x 0.25 hr. per unit = 130,000 hrs. Note B:  Cutting Department:  520,000 units x 0.15 hr. per unit =  43,800 hrs. Sewing Department:  520,000 units x 0.40 hr. per unit = 116,800 hrs Elite Accessories Inc. Direct Labor Cost Budget For the Year Ending December 31, 2006
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Elite Accessories Inc. Factory Overhead Cost Budget For the Year Ending December 31, 2006
Elite Accessories Inc. Cost of Goods Sold Budget For the Year Ending December 31, 2006 Note A: Leather: 18,000 sq. yds. x $4.50 per sq. yd $81,000 Lining: 15,000 sq. yds. x $1.20 per sq. yd   18,000   Direct materials     inventory,  January 1, 2006 $99,000   Finished goods inventory, January 1 ,2006….. $ 1,095,600 Work in process inventory, January 1, 2006… $  214,400 Direct materials: Direct materials inventory, January 1, 2006   (Note A) …………………………………. $  99,000
Finished goods inventory, January 1 ,2006….. $ 1,095,600 Work in process inventory, January 1, 2006… $  214,400 Direct materials: Direct materials inventory, January 1, 2006   (Note A) …………………………………. $  99,000 Note B: Leather: 20,000 sq. yds. x $4.50 per sq. yd $  90,000 Lining: 12,000 sq. yds. x $1.20 per sq. yd   14,400 Direct materials inventory, December 31, 2006 $104,400   Elite Accessories Inc. Cost of Goods Sold Budget For the Year Ending December 31, 2006
Finished goods inventory, January 1 ,2006…. $ 1,095,600 Work in process inventory, January 1, 2006... $  214,400 Direct materials: Direct materials inventory, January 1, 2006   (Note A) …………………………………. $  99,000 Direct materials purchases  (Slide 31) ……..   2,587,500 Cost of direct materials available for use…. $2,686,500 Less direct materials inventory,   December 31, 2006  (Note B) …………….   104,400 Cost of direct materials placed in production $2,582,100 Direct labor  (Slide 35) ………………………. 4,851,600 Factory overhead  (Slide 36) …………………..   2,089,080 Total manufacturing costs…………………….   9,522,780 Total work in process during period…………. $9,737,180 Elite Accessories Inc. Cost of Goods Sold Budget For the Year Ending December 31, 2006
Less work in process inventory, December 31, 2006   220,000 Cost of goods manufactured………………………...   9,517,180 Cost of finished goods available for sale…………... $10,612,780 Less finished goods inventory, December 31, 2006..   1,565,000 Cost of goods sold………………………………….. $  9,047,780 Finished goods inventory, January 1 ,2006………... $ 1,095,600 Work in process inventory, January 1, 2006……….. $  214,500 Total manufacturing costs…………………………..   9,522,780 Total work in process during period……………….. $9,737,180 Elite Accessories Inc. Cost of Goods Sold Budget For the Year Ending December 31, 2006
Elite Accessories Inc. Selling and Administrative Expenses Budget For the Year Ending December 31, 2006 Selling expenses: Sales salaries expense…………………………. $715,000 Advertising expense…………………………... 360,000 Travel expense………………………………….   115,000 Total selling expenses………………………... $1,190,000 Administrative expenses: Officers’ salaries expense………………………. $360,000 Office salaries expense…………………………. 258,000 Office rent expense……………………………... 34,500 Office supplies expense…………………………. 17,500 Miscellaneous administrative expense…………..   25,000 Total administrative expenses…………………   695,000 Total selling and administrative expenses………… $1,885,000
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Elite Accessories Inc. Budgeted Income Statement For the Year Ending December 31, 2006
Budgeted Balance Sheet
The cash budget is one of the most important elements of the budgeted balance sheet.  We’ll begin with a schedule of collection from sales.
Receipts from cash sales: Cash sales (10%) (see  Note A) ……………………... $108,000 $  124,000 $  97,000 January February March Note A:  $108,000 = $1,080,000 x 10% $124,000 = $1,240,000 x 10% $  97,000 = $  970,000 x 10% Elite Accessories Inc. Schedule of Collections from Sales For the Three Months Ending March 31, 2006
Receipts from cash sales: Cash sales (10%) (see  Note A) ……………………... $108,000 $  124,000 $  97,000 Receipts from sales on account: Collections from prior month’s sales (40%) (see Note B) ……. $370,000 $  388,800 $446,400 January February March Note B:  $370,000, given as January 1, 2006  Accounts   Receivable balance $388,800 = $1,080,000 x 90% x 40% $446,400 = $1,240,000 x 90% x 40% Elite Accessories Inc. Schedule of Collections from Sales For the Three Months Ending March 31, 2006
Receipts from cash sales: Cash sales (10%) (see  Note A) ……………………... $108,000 $  124,000 $  97,000 Receipts from sales on account: Collections from prior month’s sales (40%) (see Note B) ……. $370,000 $  388,800 $446,400 Collections from current month’s sales (60%) (see Note C) ……………………………   583,200   669,600   523,800 January February March Note C:  $583,200 = $1,080,000 x 90% x 60% $669,600 = $1,240,000 x 90% x 60% $523,800 = $  970,000 x 90% x 60% Elite Accessories Inc. Schedule of Collections from Sales For the Three Months Ending March 31, 2006
Receipts from cash sales: Cash sales (10%) (see  Note A) ……………………... $108,000 $  124,000 $  97,000 Receipts from sales on account: Collections from prior month’s sales (40%) (see Note B) ……. $370,000 $  388,800 $446,400 Collections from current month’s sales (60%) (see Note C) ……………………………   583,200   669,600   523,800 Total receipts from sales on    account……………………... $953,200 $1,058,400 $970,200 January February March Elite Accessories Inc. Schedule of Collections from Sales For the Three Months Ending March 31, 2006
Payment of prior month’s manufacturing costs (25%) (see Note A) ………………… $190,000 $204,000 $189,000 January February March Elite Accessories Inc. Schedule of Payments for Manufacturing Costs For the Three Months Ending March 31, 2006 Note A:  $190,000, given as January 1, 2006 Accounts   Payable balance $204,000 = ($840,000  – $24,000) x 25% $189,000 = ($780,000  –  $24,000) x 75%
Payment of prior month’s manufacturing costs (25%) (see Note A) ………………… $190,000 $204,000 $189,000 Payment of current month’s  manufacturing costs (75%) (see Note B) ………………….   612,000   567,000   591,000 January February March Note B:  $612,000 = ($840,000  –  $24,000) x 75% $567,000 = ($780,000  –  $24,000) x 75% $591,000 = ($812,000  –  $24,000) x 75% Elite Accessories Inc. Schedule of Payments for Manufacturing Costs For the Three Months Ending March 31, 2006
Payment of prior month’s manufacturing costs (25%) (see Note A) ………………… $190,000 $204,000 $189,000 Payment of current month’s  manufacturing costs (75%) (see Note B) ………………….   612,000   567,000   591,000 Total payments………………. $802,000 $771,000 $780,000 January February March Elite Accessories Inc. Schedule of Payments for Manufacturing Costs For the Three Months Ending March 31, 2006
Estimated cash receipts: Cash sales  (Slide 45) ………….. $  108,000 $  124,000 $  97,000 Collections of accounts   receivable  (Slide 48) ………... 953,200 1,058,400 970,200 Interest revenue………………...   —     —     24,500 Total cash receipts……………. $1,061,200 $1,182,400 $1,091,700 Elite Accessories Inc. Cash Budget For the Three Months Ending March 31, 2006 January   February    March
Estimated cash receipts: Cash sales  (Slide 45) ………….. $  108,000 $  124,000 $  97,000 Collections of accounts   receivable  (Slide 48) ………... 953,200 1,058,400 970,200 Interest revenue………………...   —     —     24,500 Total cash receipts……………. $1,061,200 $1,182,400 $1,091,700 Elite Accessories Inc. Cash Budget For the Three Months Ending March 31, 2006 January   February    March Estimated cash payments for: Manufacturing costs  (Slide 51) .. $  802,000 $  771,000 $  780,000 Selling and administrative  expenses……………………… 160,000 165,000 145,000 Capital additions 274,000 Interest expense 22,500 Income taxes 150,000
Estimated cash receipts: Cash sales  (Slide 45) ………….. $  108,000 $  124,000 $  97,000 Collections of accounts   receivable  (Slide 48) ………... 953,200 1,058,400 970,200 Interest revenue………………...   —     —     24,500 Total cash receipts……………. $1,061,200 $1,182,400 $1,091,700 Elite Accessories Inc. Cash Budget For the Three Months Ending March 31, 2006 January   February    March Estimated cash payments for: Manufacturing costs  (Slide 51) .. $  802,000 $  771,000 $  780,000 Selling and administrative  expenses……………………… 160,000 165,000 145,000 Capital additions 274,000 Interest expense 22,500 Income taxes   150,000 Total cash payments…………. $  984,500 $1,210,000 $1,075,000
Estimated cash receipts: Cash sales  (Slide 45) ………….. $  108,000 $  124,000 $  97,000 Collections of accounts   receivable  (Slide 48) ………... 953,200 1,058,400 970,200 January   February    March Capital additions 274,000 Interest expense……………….. 22,500 Income taxes…………………... 150,000 Total cash payments…………. $   984,500 $1,210,000 $ 1,075,000 Cash increase (decrease)…………. $  76,700 $  (27,600) $  16,700 Cash balance at beginning of month   280,000   356,700     329,100 Cash balance at end of month……. $  356,700 $  329,100  $  345,800 Minimum cash balance……………   340,000   340,000     340,000 Excess (deficiency)………………. $  16,700 $  (10,900) $  5,800 Elite Accessories Inc. Cash Budget For the Three Months Ending March 31, 2006
ATTENTION COMMERCE STUDENTS ACCOUNTING(FINANCIAL & COST) OF ICMAP STAGE 1,2,3,4  CA..MODULE B,C,D PIPFA (FOUNDATION,INTERMEDIATE,FINAL) ACCA-F1,F2,F3 BBA,MBA B.COM(FRESH),M.COM MA-ECONOMICS..O/A LEVELS KHALID AZIZ…. 0322-3385752..kARACHI http://finance.groups.yahoo.com/group/cost-accountants

More Related Content

What's hot

Slides of managerial accounting
Slides of managerial accountingSlides of managerial accounting
Slides of managerial accountingUme Kalsoom
 
Management and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions ManualManagement and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions ManualVelmaWallace
 
Cost practice12
Cost practice12Cost practice12
Cost practice122hmh
 
Costing master budget
Costing master budgetCosting master budget
Costing master budgetAdil Shaikh
 
Solution Manual Cost Accounting Planning and Control by Matz.Hammer and Usry ...
Solution Manual Cost Accounting Planning and Control by Matz.Hammer and Usry ...Solution Manual Cost Accounting Planning and Control by Matz.Hammer and Usry ...
Solution Manual Cost Accounting Planning and Control by Matz.Hammer and Usry ...Bushra Sultana Malik
 
ACCT 505 Education Organization / snaptutorial.com
ACCT 505 Education Organization / snaptutorial.comACCT 505 Education Organization / snaptutorial.com
ACCT 505 Education Organization / snaptutorial.comMcdonaldRyan31
 
Acct 505 Inspiring Innovation--tutorialrank.com
Acct 505  Inspiring Innovation--tutorialrank.comAcct 505  Inspiring Innovation--tutorialrank.com
Acct 505 Inspiring Innovation--tutorialrank.comPrescottLunt360
 
Acct 505 Effective Communication-snaptutorial.com
Acct 505 Effective Communication-snaptutorial.comAcct 505 Effective Communication-snaptutorial.com
Acct 505 Effective Communication-snaptutorial.comjhonklinz3
 
ACCT 505 Effective Communication/tutorialrank.com
 ACCT 505 Effective Communication/tutorialrank.com ACCT 505 Effective Communication/tutorialrank.com
ACCT 505 Effective Communication/tutorialrank.comjonhson174
 

What's hot (14)

C9 selfstudy
C9 selfstudyC9 selfstudy
C9 selfstudy
 
Slides of managerial accounting
Slides of managerial accountingSlides of managerial accounting
Slides of managerial accounting
 
Management and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions ManualManagement and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions Manual
 
Chapte no 3_joc
Chapte no 3_jocChapte no 3_joc
Chapte no 3_joc
 
Cost practice12
Cost practice12Cost practice12
Cost practice12
 
Budget
BudgetBudget
Budget
 
Costing master budget
Costing master budgetCosting master budget
Costing master budget
 
Solution Manual Cost Accounting Planning and Control by Matz.Hammer and Usry ...
Solution Manual Cost Accounting Planning and Control by Matz.Hammer and Usry ...Solution Manual Cost Accounting Planning and Control by Matz.Hammer and Usry ...
Solution Manual Cost Accounting Planning and Control by Matz.Hammer and Usry ...
 
Financial Accounting may jun 2016
Financial  Accounting  may jun 2016Financial  Accounting  may jun 2016
Financial Accounting may jun 2016
 
Accounting problems 2
Accounting problems 2Accounting problems 2
Accounting problems 2
 
ACCT 505 Education Organization / snaptutorial.com
ACCT 505 Education Organization / snaptutorial.comACCT 505 Education Organization / snaptutorial.com
ACCT 505 Education Organization / snaptutorial.com
 
Acct 505 Inspiring Innovation--tutorialrank.com
Acct 505  Inspiring Innovation--tutorialrank.comAcct 505  Inspiring Innovation--tutorialrank.com
Acct 505 Inspiring Innovation--tutorialrank.com
 
Acct 505 Effective Communication-snaptutorial.com
Acct 505 Effective Communication-snaptutorial.comAcct 505 Effective Communication-snaptutorial.com
Acct 505 Effective Communication-snaptutorial.com
 
ACCT 505 Effective Communication/tutorialrank.com
 ACCT 505 Effective Communication/tutorialrank.com ACCT 505 Effective Communication/tutorialrank.com
ACCT 505 Effective Communication/tutorialrank.com
 

Similar to Budgeting

Group Case 1 Part 1 Schedules of Cost of Goods Manufactured and C.docx
Group Case 1 Part 1 Schedules of Cost of Goods Manufactured and C.docxGroup Case 1 Part 1 Schedules of Cost of Goods Manufactured and C.docx
Group Case 1 Part 1 Schedules of Cost of Goods Manufactured and C.docxshericehewat
 
Question 11. The management of Rathburn Corporation would like to.docx
Question 11. The management of Rathburn Corporation would like to.docxQuestion 11. The management of Rathburn Corporation would like to.docx
Question 11. The management of Rathburn Corporation would like to.docxteofilapeerless
 
Problem 9-171.Collections on salesJulyAugustSept.Qua.docx
Problem 9-171.Collections on salesJulyAugustSept.Qua.docxProblem 9-171.Collections on salesJulyAugustSept.Qua.docx
Problem 9-171.Collections on salesJulyAugustSept.Qua.docxsleeperharwell
 
Problem 4-17 Applying Overhead; Under applied or Over .docx
 Problem 4-17 Applying Overhead;  Under applied or Over .docx Problem 4-17 Applying Overhead;  Under applied or Over .docx
Problem 4-17 Applying Overhead; Under applied or Over .docxaryan532920
 
ACCT 221 Final Exam Sum13 1 Final Examination Princ.docx
ACCT 221 Final Exam Sum13  1 Final Examination Princ.docxACCT 221 Final Exam Sum13  1 Final Examination Princ.docx
ACCT 221 Final Exam Sum13 1 Final Examination Princ.docxannetnash8266
 
Variable costing & absorption costing
Variable costing & absorption costingVariable costing & absorption costing
Variable costing & absorption costingnaimhossain8
 
ACCT 505 Education Counseling--acct505.com
ACCT 505 Education Counseling--acct505.com ACCT 505 Education Counseling--acct505.com
ACCT 505 Education Counseling--acct505.com claric57
 
ACCT 505 Achievement Education--acct505.com
ACCT 505 Achievement Education--acct505.comACCT 505 Achievement Education--acct505.com
ACCT 505 Achievement Education--acct505.comagathachristie166
 
ACCT 505 Redefined Education--acct505.com
ACCT 505 Redefined Education--acct505.comACCT 505 Redefined Education--acct505.com
ACCT 505 Redefined Education--acct505.comagathachristie203
 
Planning and budgetingLecture 27Chapter 13 Modified.docx
Planning and budgetingLecture 27Chapter 13 Modified.docxPlanning and budgetingLecture 27Chapter 13 Modified.docx
Planning and budgetingLecture 27Chapter 13 Modified.docxrandymartin91030
 
ACCT 505 Remember Education--acct505.com
ACCT 505 Remember Education--acct505.comACCT 505 Remember Education--acct505.com
ACCT 505 Remember Education--acct505.comchrysanthemu64
 
ACCT 505 Inspiring Innovation -- acct505.com
ACCT 505 Inspiring Innovation --  acct505.comACCT 505 Inspiring Innovation --  acct505.com
ACCT 505 Inspiring Innovation -- acct505.comkopiko100
 
Acct 505 Teaching Effectively--tutorialrank.com
Acct 505 Teaching Effectively--tutorialrank.comAcct 505 Teaching Effectively--tutorialrank.com
Acct 505 Teaching Effectively--tutorialrank.comSoaps71
 
ACCT 505 OUTLET Education for Service--acct505outlet.com
ACCT 505 OUTLET Education for Service--acct505outlet.comACCT 505 OUTLET Education for Service--acct505outlet.com
ACCT 505 OUTLET Education for Service--acct505outlet.comkopiko58
 
ACCT 505 OUTLET Become Exceptional--acct505outlet.com
ACCT 505 OUTLET Become Exceptional--acct505outlet.comACCT 505 OUTLET Become Exceptional--acct505outlet.com
ACCT 505 OUTLET Become Exceptional--acct505outlet.comkopiko122
 
ACCT 505 Enhance teaching - snaptutorial.com
ACCT 505 Enhance teaching - snaptutorial.comACCT 505 Enhance teaching - snaptutorial.com
ACCT 505 Enhance teaching - snaptutorial.comdonaldzs49
 
ACCT 505 Enhance teaching - tutorialrank.com
ACCT 505 Enhance teaching - tutorialrank.comACCT 505 Enhance teaching - tutorialrank.com
ACCT 505 Enhance teaching - tutorialrank.comLeoTolstoy13
 
ACCOUNTING FOR MANAGERS-ASSIGNMENT MATERIALS.docx
ACCOUNTING FOR MANAGERS-ASSIGNMENT MATERIALS.docxACCOUNTING FOR MANAGERS-ASSIGNMENT MATERIALS.docx
ACCOUNTING FOR MANAGERS-ASSIGNMENT MATERIALS.docxYehualashetTeklemari
 
ACCT 505 HELP Education for Service--acct505help.com
ACCT 505 HELP Education for Service--acct505help.comACCT 505 HELP Education for Service--acct505help.com
ACCT 505 HELP Education for Service--acct505help.comabhila171
 

Similar to Budgeting (20)

Budgeting
BudgetingBudgeting
Budgeting
 
Group Case 1 Part 1 Schedules of Cost of Goods Manufactured and C.docx
Group Case 1 Part 1 Schedules of Cost of Goods Manufactured and C.docxGroup Case 1 Part 1 Schedules of Cost of Goods Manufactured and C.docx
Group Case 1 Part 1 Schedules of Cost of Goods Manufactured and C.docx
 
Question 11. The management of Rathburn Corporation would like to.docx
Question 11. The management of Rathburn Corporation would like to.docxQuestion 11. The management of Rathburn Corporation would like to.docx
Question 11. The management of Rathburn Corporation would like to.docx
 
Problem 9-171.Collections on salesJulyAugustSept.Qua.docx
Problem 9-171.Collections on salesJulyAugustSept.Qua.docxProblem 9-171.Collections on salesJulyAugustSept.Qua.docx
Problem 9-171.Collections on salesJulyAugustSept.Qua.docx
 
Problem 4-17 Applying Overhead; Under applied or Over .docx
 Problem 4-17 Applying Overhead;  Under applied or Over .docx Problem 4-17 Applying Overhead;  Under applied or Over .docx
Problem 4-17 Applying Overhead; Under applied or Over .docx
 
ACCT 221 Final Exam Sum13 1 Final Examination Princ.docx
ACCT 221 Final Exam Sum13  1 Final Examination Princ.docxACCT 221 Final Exam Sum13  1 Final Examination Princ.docx
ACCT 221 Final Exam Sum13 1 Final Examination Princ.docx
 
Variable costing & absorption costing
Variable costing & absorption costingVariable costing & absorption costing
Variable costing & absorption costing
 
ACCT 505 Education Counseling--acct505.com
ACCT 505 Education Counseling--acct505.com ACCT 505 Education Counseling--acct505.com
ACCT 505 Education Counseling--acct505.com
 
ACCT 505 Achievement Education--acct505.com
ACCT 505 Achievement Education--acct505.comACCT 505 Achievement Education--acct505.com
ACCT 505 Achievement Education--acct505.com
 
ACCT 505 Redefined Education--acct505.com
ACCT 505 Redefined Education--acct505.comACCT 505 Redefined Education--acct505.com
ACCT 505 Redefined Education--acct505.com
 
Planning and budgetingLecture 27Chapter 13 Modified.docx
Planning and budgetingLecture 27Chapter 13 Modified.docxPlanning and budgetingLecture 27Chapter 13 Modified.docx
Planning and budgetingLecture 27Chapter 13 Modified.docx
 
ACCT 505 Remember Education--acct505.com
ACCT 505 Remember Education--acct505.comACCT 505 Remember Education--acct505.com
ACCT 505 Remember Education--acct505.com
 
ACCT 505 Inspiring Innovation -- acct505.com
ACCT 505 Inspiring Innovation --  acct505.comACCT 505 Inspiring Innovation --  acct505.com
ACCT 505 Inspiring Innovation -- acct505.com
 
Acct 505 Teaching Effectively--tutorialrank.com
Acct 505 Teaching Effectively--tutorialrank.comAcct 505 Teaching Effectively--tutorialrank.com
Acct 505 Teaching Effectively--tutorialrank.com
 
ACCT 505 OUTLET Education for Service--acct505outlet.com
ACCT 505 OUTLET Education for Service--acct505outlet.comACCT 505 OUTLET Education for Service--acct505outlet.com
ACCT 505 OUTLET Education for Service--acct505outlet.com
 
ACCT 505 OUTLET Become Exceptional--acct505outlet.com
ACCT 505 OUTLET Become Exceptional--acct505outlet.comACCT 505 OUTLET Become Exceptional--acct505outlet.com
ACCT 505 OUTLET Become Exceptional--acct505outlet.com
 
ACCT 505 Enhance teaching - snaptutorial.com
ACCT 505 Enhance teaching - snaptutorial.comACCT 505 Enhance teaching - snaptutorial.com
ACCT 505 Enhance teaching - snaptutorial.com
 
ACCT 505 Enhance teaching - tutorialrank.com
ACCT 505 Enhance teaching - tutorialrank.comACCT 505 Enhance teaching - tutorialrank.com
ACCT 505 Enhance teaching - tutorialrank.com
 
ACCOUNTING FOR MANAGERS-ASSIGNMENT MATERIALS.docx
ACCOUNTING FOR MANAGERS-ASSIGNMENT MATERIALS.docxACCOUNTING FOR MANAGERS-ASSIGNMENT MATERIALS.docx
ACCOUNTING FOR MANAGERS-ASSIGNMENT MATERIALS.docx
 
ACCT 505 HELP Education for Service--acct505help.com
ACCT 505 HELP Education for Service--acct505help.comACCT 505 HELP Education for Service--acct505help.com
ACCT 505 HELP Education for Service--acct505help.com
 

Recently uploaded

How to Add Existing Field in One2Many Tree View in Odoo 17
How to Add Existing Field in One2Many Tree View in Odoo 17How to Add Existing Field in One2Many Tree View in Odoo 17
How to Add Existing Field in One2Many Tree View in Odoo 17Celine George
 
Optical Fibre and It's Applications.pptx
Optical Fibre and It's Applications.pptxOptical Fibre and It's Applications.pptx
Optical Fibre and It's Applications.pptxPurva Nikam
 
DUST OF SNOW_BY ROBERT FROST_EDITED BY_ TANMOY MISHRA
DUST OF SNOW_BY ROBERT FROST_EDITED BY_ TANMOY MISHRADUST OF SNOW_BY ROBERT FROST_EDITED BY_ TANMOY MISHRA
DUST OF SNOW_BY ROBERT FROST_EDITED BY_ TANMOY MISHRATanmoy Mishra
 
Drug Information Services- DIC and Sources.
Drug Information Services- DIC and Sources.Drug Information Services- DIC and Sources.
Drug Information Services- DIC and Sources.raviapr7
 
Riddhi Kevadiya. WILLIAM SHAKESPEARE....
Riddhi Kevadiya. WILLIAM SHAKESPEARE....Riddhi Kevadiya. WILLIAM SHAKESPEARE....
Riddhi Kevadiya. WILLIAM SHAKESPEARE....Riddhi Kevadiya
 
Vani Magazine - Quarterly Magazine of Seshadripuram Educational Trust
Vani Magazine - Quarterly Magazine of Seshadripuram Educational TrustVani Magazine - Quarterly Magazine of Seshadripuram Educational Trust
Vani Magazine - Quarterly Magazine of Seshadripuram Educational TrustSavipriya Raghavendra
 
3.21.24 The Origins of Black Power.pptx
3.21.24  The Origins of Black Power.pptx3.21.24  The Origins of Black Power.pptx
3.21.24 The Origins of Black Power.pptxmary850239
 
Diploma in Nursing Admission Test Question Solution 2023.pdf
Diploma in Nursing Admission Test Question Solution 2023.pdfDiploma in Nursing Admission Test Question Solution 2023.pdf
Diploma in Nursing Admission Test Question Solution 2023.pdfMohonDas
 
HED Office Sohayok Exam Question Solution 2023.pdf
HED Office Sohayok Exam Question Solution 2023.pdfHED Office Sohayok Exam Question Solution 2023.pdf
HED Office Sohayok Exam Question Solution 2023.pdfMohonDas
 
EBUS5423 Data Analytics and Reporting Bl
EBUS5423 Data Analytics and Reporting BlEBUS5423 Data Analytics and Reporting Bl
EBUS5423 Data Analytics and Reporting BlDr. Bruce A. Johnson
 
KARNAADA.pptx made by - saransh dwivedi ( SD ) - SHALAKYA TANTRA - ENT - 4...
KARNAADA.pptx  made by -  saransh dwivedi ( SD ) -  SHALAKYA TANTRA - ENT - 4...KARNAADA.pptx  made by -  saransh dwivedi ( SD ) -  SHALAKYA TANTRA - ENT - 4...
KARNAADA.pptx made by - saransh dwivedi ( SD ) - SHALAKYA TANTRA - ENT - 4...M56BOOKSTORE PRODUCT/SERVICE
 
How to Show Error_Warning Messages in Odoo 17
How to Show Error_Warning Messages in Odoo 17How to Show Error_Warning Messages in Odoo 17
How to Show Error_Warning Messages in Odoo 17Celine George
 
CapTechU Doctoral Presentation -March 2024 slides.pptx
CapTechU Doctoral Presentation -March 2024 slides.pptxCapTechU Doctoral Presentation -March 2024 slides.pptx
CapTechU Doctoral Presentation -March 2024 slides.pptxCapitolTechU
 
How to Send Emails From Odoo 17 Using Code
How to Send Emails From Odoo 17 Using CodeHow to Send Emails From Odoo 17 Using Code
How to Send Emails From Odoo 17 Using CodeCeline George
 
Unveiling the Intricacies of Leishmania donovani: Structure, Life Cycle, Path...
Unveiling the Intricacies of Leishmania donovani: Structure, Life Cycle, Path...Unveiling the Intricacies of Leishmania donovani: Structure, Life Cycle, Path...
Unveiling the Intricacies of Leishmania donovani: Structure, Life Cycle, Path...Dr. Asif Anas
 
P4C x ELT = P4ELT: Its Theoretical Background (Kanazawa, 2024 March).pdf
P4C x ELT = P4ELT: Its Theoretical Background (Kanazawa, 2024 March).pdfP4C x ELT = P4ELT: Its Theoretical Background (Kanazawa, 2024 March).pdf
P4C x ELT = P4ELT: Its Theoretical Background (Kanazawa, 2024 March).pdfYu Kanazawa / Osaka University
 

Recently uploaded (20)

How to Add Existing Field in One2Many Tree View in Odoo 17
How to Add Existing Field in One2Many Tree View in Odoo 17How to Add Existing Field in One2Many Tree View in Odoo 17
How to Add Existing Field in One2Many Tree View in Odoo 17
 
Optical Fibre and It's Applications.pptx
Optical Fibre and It's Applications.pptxOptical Fibre and It's Applications.pptx
Optical Fibre and It's Applications.pptx
 
Prelims of Kant get Marx 2.0: a general politics quiz
Prelims of Kant get Marx 2.0: a general politics quizPrelims of Kant get Marx 2.0: a general politics quiz
Prelims of Kant get Marx 2.0: a general politics quiz
 
DUST OF SNOW_BY ROBERT FROST_EDITED BY_ TANMOY MISHRA
DUST OF SNOW_BY ROBERT FROST_EDITED BY_ TANMOY MISHRADUST OF SNOW_BY ROBERT FROST_EDITED BY_ TANMOY MISHRA
DUST OF SNOW_BY ROBERT FROST_EDITED BY_ TANMOY MISHRA
 
Personal Resilience in Project Management 2 - TV Edit 1a.pdf
Personal Resilience in Project Management 2 - TV Edit 1a.pdfPersonal Resilience in Project Management 2 - TV Edit 1a.pdf
Personal Resilience in Project Management 2 - TV Edit 1a.pdf
 
Drug Information Services- DIC and Sources.
Drug Information Services- DIC and Sources.Drug Information Services- DIC and Sources.
Drug Information Services- DIC and Sources.
 
Riddhi Kevadiya. WILLIAM SHAKESPEARE....
Riddhi Kevadiya. WILLIAM SHAKESPEARE....Riddhi Kevadiya. WILLIAM SHAKESPEARE....
Riddhi Kevadiya. WILLIAM SHAKESPEARE....
 
Vani Magazine - Quarterly Magazine of Seshadripuram Educational Trust
Vani Magazine - Quarterly Magazine of Seshadripuram Educational TrustVani Magazine - Quarterly Magazine of Seshadripuram Educational Trust
Vani Magazine - Quarterly Magazine of Seshadripuram Educational Trust
 
3.21.24 The Origins of Black Power.pptx
3.21.24  The Origins of Black Power.pptx3.21.24  The Origins of Black Power.pptx
3.21.24 The Origins of Black Power.pptx
 
Diploma in Nursing Admission Test Question Solution 2023.pdf
Diploma in Nursing Admission Test Question Solution 2023.pdfDiploma in Nursing Admission Test Question Solution 2023.pdf
Diploma in Nursing Admission Test Question Solution 2023.pdf
 
March 2024 Directors Meeting, Division of Student Affairs and Academic Support
March 2024 Directors Meeting, Division of Student Affairs and Academic SupportMarch 2024 Directors Meeting, Division of Student Affairs and Academic Support
March 2024 Directors Meeting, Division of Student Affairs and Academic Support
 
Finals of Kant get Marx 2.0 : a general politics quiz
Finals of Kant get Marx 2.0 : a general politics quizFinals of Kant get Marx 2.0 : a general politics quiz
Finals of Kant get Marx 2.0 : a general politics quiz
 
HED Office Sohayok Exam Question Solution 2023.pdf
HED Office Sohayok Exam Question Solution 2023.pdfHED Office Sohayok Exam Question Solution 2023.pdf
HED Office Sohayok Exam Question Solution 2023.pdf
 
EBUS5423 Data Analytics and Reporting Bl
EBUS5423 Data Analytics and Reporting BlEBUS5423 Data Analytics and Reporting Bl
EBUS5423 Data Analytics and Reporting Bl
 
KARNAADA.pptx made by - saransh dwivedi ( SD ) - SHALAKYA TANTRA - ENT - 4...
KARNAADA.pptx  made by -  saransh dwivedi ( SD ) -  SHALAKYA TANTRA - ENT - 4...KARNAADA.pptx  made by -  saransh dwivedi ( SD ) -  SHALAKYA TANTRA - ENT - 4...
KARNAADA.pptx made by - saransh dwivedi ( SD ) - SHALAKYA TANTRA - ENT - 4...
 
How to Show Error_Warning Messages in Odoo 17
How to Show Error_Warning Messages in Odoo 17How to Show Error_Warning Messages in Odoo 17
How to Show Error_Warning Messages in Odoo 17
 
CapTechU Doctoral Presentation -March 2024 slides.pptx
CapTechU Doctoral Presentation -March 2024 slides.pptxCapTechU Doctoral Presentation -March 2024 slides.pptx
CapTechU Doctoral Presentation -March 2024 slides.pptx
 
How to Send Emails From Odoo 17 Using Code
How to Send Emails From Odoo 17 Using CodeHow to Send Emails From Odoo 17 Using Code
How to Send Emails From Odoo 17 Using Code
 
Unveiling the Intricacies of Leishmania donovani: Structure, Life Cycle, Path...
Unveiling the Intricacies of Leishmania donovani: Structure, Life Cycle, Path...Unveiling the Intricacies of Leishmania donovani: Structure, Life Cycle, Path...
Unveiling the Intricacies of Leishmania donovani: Structure, Life Cycle, Path...
 
P4C x ELT = P4ELT: Its Theoretical Background (Kanazawa, 2024 March).pdf
P4C x ELT = P4ELT: Its Theoretical Background (Kanazawa, 2024 March).pdfP4C x ELT = P4ELT: Its Theoretical Background (Kanazawa, 2024 March).pdf
P4C x ELT = P4ELT: Its Theoretical Background (Kanazawa, 2024 March).pdf
 

Budgeting

  • 2. Some of the action has been automated, so click the mouse when you see this lightning bolt in the lower right-hand corner of the screen. You can point and click anywhere on the screen.
  • 3.
  • 4. Estimated portion of your total monthly income that should be budgeted Nature and Objectives of Budgeting
  • 5. 1. Describe budgeting, its objectives, and its impact on human behavior. 2. Describe the basic elements of the budget process, the two major types of budgeting, and the use of computers in budgeting. 3. Describe the master budget for a manufacturing business. 4. Prepare the basic income statement budgets for a manufacturing business. 5. Prepare balance sheet budgets for a manufacturing business. Objectives
  • 6.
  • 7. Human Behavior and Budgeting Setting budget goals too tightly Setting budget goals too loosely Setting conflicting budget goals Nature and Objectives of Budgeting
  • 8. Nature and Objectives of Budgeting Goal conflict occurs when individual self-interest differs from business objectives. A student’s question, “Will this be on the test?” is evidence of goal conflict.
  • 9. Continuous Budgeting Feb. 2006 One-Year Budget Mar. 2006 Apr. 2006 May 2006 June 2006 July 2998 Aug. 2006 Sep. 2006 Oct. 2006 Nov. 2006 Dec. 2006 Jan. 2007 Delete on February 28
  • 10. Continuous Budgeting Feb. 2007 One-Year Budget Add February 2007 Mar. 2006 Apr. 2006 May 2006 June 2006 July 2998 Aug. 2006 Sep. 2006 Oct. 2006 Nov. 2006 Dec. 2006 Jan. 2007
  • 11.
  • 12. Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006 Direct labor $40,000 Electric Power 5,000 Supervisor salaries 15,000 Total department costs $60,000 Static Budgets
  • 13.
  • 14.
  • 15.
  • 16.
  • 17. Static and Flexible Budgets $60,000 $72,000 Static Budget Actual Results Overbudget
  • 18. $60,000 $72,000 $65,500 $71,000 Flexible Budget Static and Flexible Budgets 8,000 units Actual Results 9,000 units 10,000 units Overbudget
  • 19. Master Budget Budgeted Income Statement Sales budget Cost of goods sold budget: Production budget Direct materials purchases budget Direct labor cost budget Selling and administrative expense budget Budgeted Balance Sheet Cash budget Capital expenditure budget
  • 21. Sales Budget Production Budget Expected units of sales + Desired units in ending inventory – Estimated units in beginning inventory Total units to be produced
  • 22. Direct Materials Purchases Budget Sales Budget Production Budget Materials needed for production + Desired ending materials inventory – Est. beginning materials inventory Direct materials to be purchased
  • 23. Direct Materials Purchases Budget Direct Labor Cost Budget Factory Overhead Cost Budget Selling & Administrative Expenses Budget Sales Budget Production Budget Cost of Goods Sold Budget
  • 24.
  • 25.
  • 26. Elite Accessories Inc. Production Budget For the Year Ending December 31, 2006 Expected units to be sold…………. 528,000 280,000 Plus desired ending inventory, December 31, 2006……………. 80,000 60,000 Total 608,000 340,000 Units Wallet Handbag
  • 27. Elite Accessories Inc. Production Budget For the Year Ending December 31, 2006 Expected units to be sold…………. 528,000 280,000 Plus desired ending inventory, December 31, 2006……………. 80,000 60,000 Total………………………………. 608,000 340,000 Less estimated beginning inventory, January 1, 2006…………………. 88,000 48,000 Total units to be produced………… 520,000 292,000 Units Wallet Handbag
  • 28. Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006 Direct Materials Leather Lining Total Square yards required for production: Wallet (Note A ) ………………….. 156,000 52,000 Note A: Leather: 520,000 units x 0.30 sq. yd. per unit = 156,000 sq. yds. Lining: 520,000 units x 0.10 sq. yd. Per unit = 52,000 sq. yds.
  • 29. Square yards required for production: Wallet (Note A) ……..……..…….. 156,000 52,000 Handbag (Note B) ……………….. 365,000 146,000 Note B: Leather: 292,000 units x 1.25 sq. yd. per unit = 365,000 sq. yds. Lining: 292,000 units x 0.50 sq. yd. Per unit = 146,000 sq. yds. Direct Materials Leather Lining Total Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006
  • 30.
  • 31. Square yards required for production: Wallet (Note A) ……....………….. 156,000 52,000 Handbag (Note B) .………………. 365,000 146,000 Plus desired inventory, Dec. 31, 2006 20,000 12,000 Total……………………………… 541,000 210,000 Direct Materials Leather Lining Total Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006
  • 32. Square yards required for production: Wallet (Note A) …………………. 156,000 52,000 Handbag (Note B) ………………. 365,000 146,000 Plus desired inventory, Dec. 31, 2006 20,000 12,000 Total……………………………… 541,000 210,000 Less estimated inventory, Jan. 1, 2006 18,000 15,000 Total square yards to be produced.. 523,000 195,000 Direct Materials Leather Lining Total Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006
  • 33. Square yards required for production: Wallet (Note A) ………………….. 156,000 52,000 Handbag (Note B) .………………. 365,000 146,000 Plus desired inventory, Dec. 31, 2006 20,000 12,000 Total……………………………… 541,000 210,000 Less estimated inventory, Jan. 1, 2006 18,000 15,000 Total square yards to be produced.. 523,000 195,000 Unit price (per square yard)…………. x $4.50 x $1.20 Total direct materials to be purchased. $2,353,500 $234,000 $2,587,500 Direct Materials Leather Lining Total Elite Accessories Inc. Direct Materials Purchases Budget For the Year Ending December 31, 2006
  • 34. Elite Accessories Inc. Direct Labor Cost Budget For the Year Ending December 31, 2006 Cutting Sewing Total Note A: Cutting Department: 520,000 units x 0.10 hr. per unit = 52,000 hrs. Sewing Department: 520,000 units x 0.25 hr. per unit = 130,000 hrs. Hours required for production: Wallet (Note A) …………. 52,000 130,000
  • 35. Cutting Sewing Total Note A: Cutting Department: 520,000 units x 0.10 hr. per unit = 52,000 hrs. Sewing Department: 520,000 units x 0.25 hr. per unit = 130,000 hrs. Hours required for production: Wallet (Note A) …………. 52,000 130,000 Handbag (Note B) ……….. 43,800 116,800 . Note B: Cutting Department: 292,000 units x 0.15 hr. per unit = 43,800 hrs. Sewing Department: 292,000 units x 0.40 hr. per unit = 116,800 hrs Elite Accessories Inc. Direct Labor Cost Budget For the Year Ending December 31, 2006
  • 36. Cutting Sewing Total Hours required for production: Wallet (Note A) …………. 52,000 130,000 Handbag (Note B) ……….. 43,800 116,800 Total……………………... 95,800 246,800 Elite Accessories Inc. Direct Labor Cost Budget For the Year Ending December 31, 2006 Note A: Cutting Department: 520,000 units x 0.10 hr. per unit = 52,000 hrs. Sewing Department: 520,000 units x 0.25 hr. per unit = 130,000 hrs. . Note B: Cutting Department: 520,000 units x 0.15 hr. per unit = 43,800 hrs. Sewing Department: 520,000 units x 0.40 hr. per unit = 116,800 hrs
  • 37. Cutting Sewing Total Hours required for production: Wallet (Note A) …………. 52,000 130,000 Handbag (Note B) ……….. 43,800 116,800 Total……………………... 95,800 246,800 Hourly rate…………………… x $12.00 x $15.00 Total direct labor cost………… $1,149,600 $3,702,000 $4,851,600 Note A: Cutting Department: 520,000 units x 0.10 hr. per unit = 52,000 hrs. Sewing Department: 520,000 units x 0.25 hr. per unit = 130,000 hrs. Note B: Cutting Department: 520,000 units x 0.15 hr. per unit = 43,800 hrs. Sewing Department: 520,000 units x 0.40 hr. per unit = 116,800 hrs Elite Accessories Inc. Direct Labor Cost Budget For the Year Ending December 31, 2006
  • 38.
  • 39. Elite Accessories Inc. Cost of Goods Sold Budget For the Year Ending December 31, 2006 Note A: Leather: 18,000 sq. yds. x $4.50 per sq. yd $81,000 Lining: 15,000 sq. yds. x $1.20 per sq. yd 18,000 Direct materials inventory, January 1, 2006 $99,000 Finished goods inventory, January 1 ,2006….. $ 1,095,600 Work in process inventory, January 1, 2006… $ 214,400 Direct materials: Direct materials inventory, January 1, 2006 (Note A) …………………………………. $ 99,000
  • 40. Finished goods inventory, January 1 ,2006….. $ 1,095,600 Work in process inventory, January 1, 2006… $ 214,400 Direct materials: Direct materials inventory, January 1, 2006 (Note A) …………………………………. $ 99,000 Note B: Leather: 20,000 sq. yds. x $4.50 per sq. yd $ 90,000 Lining: 12,000 sq. yds. x $1.20 per sq. yd 14,400 Direct materials inventory, December 31, 2006 $104,400 Elite Accessories Inc. Cost of Goods Sold Budget For the Year Ending December 31, 2006
  • 41. Finished goods inventory, January 1 ,2006…. $ 1,095,600 Work in process inventory, January 1, 2006... $ 214,400 Direct materials: Direct materials inventory, January 1, 2006 (Note A) …………………………………. $ 99,000 Direct materials purchases (Slide 31) …….. 2,587,500 Cost of direct materials available for use…. $2,686,500 Less direct materials inventory, December 31, 2006 (Note B) ……………. 104,400 Cost of direct materials placed in production $2,582,100 Direct labor (Slide 35) ………………………. 4,851,600 Factory overhead (Slide 36) ………………….. 2,089,080 Total manufacturing costs……………………. 9,522,780 Total work in process during period…………. $9,737,180 Elite Accessories Inc. Cost of Goods Sold Budget For the Year Ending December 31, 2006
  • 42. Less work in process inventory, December 31, 2006 220,000 Cost of goods manufactured………………………... 9,517,180 Cost of finished goods available for sale…………... $10,612,780 Less finished goods inventory, December 31, 2006.. 1,565,000 Cost of goods sold………………………………….. $ 9,047,780 Finished goods inventory, January 1 ,2006………... $ 1,095,600 Work in process inventory, January 1, 2006……….. $ 214,500 Total manufacturing costs………………………….. 9,522,780 Total work in process during period……………….. $9,737,180 Elite Accessories Inc. Cost of Goods Sold Budget For the Year Ending December 31, 2006
  • 43. Elite Accessories Inc. Selling and Administrative Expenses Budget For the Year Ending December 31, 2006 Selling expenses: Sales salaries expense…………………………. $715,000 Advertising expense…………………………... 360,000 Travel expense…………………………………. 115,000 Total selling expenses………………………... $1,190,000 Administrative expenses: Officers’ salaries expense………………………. $360,000 Office salaries expense…………………………. 258,000 Office rent expense……………………………... 34,500 Office supplies expense…………………………. 17,500 Miscellaneous administrative expense………….. 25,000 Total administrative expenses………………… 695,000 Total selling and administrative expenses………… $1,885,000
  • 44.
  • 46. The cash budget is one of the most important elements of the budgeted balance sheet. We’ll begin with a schedule of collection from sales.
  • 47. Receipts from cash sales: Cash sales (10%) (see Note A) ……………………... $108,000 $ 124,000 $ 97,000 January February March Note A: $108,000 = $1,080,000 x 10% $124,000 = $1,240,000 x 10% $ 97,000 = $ 970,000 x 10% Elite Accessories Inc. Schedule of Collections from Sales For the Three Months Ending March 31, 2006
  • 48. Receipts from cash sales: Cash sales (10%) (see Note A) ……………………... $108,000 $ 124,000 $ 97,000 Receipts from sales on account: Collections from prior month’s sales (40%) (see Note B) ……. $370,000 $ 388,800 $446,400 January February March Note B: $370,000, given as January 1, 2006 Accounts Receivable balance $388,800 = $1,080,000 x 90% x 40% $446,400 = $1,240,000 x 90% x 40% Elite Accessories Inc. Schedule of Collections from Sales For the Three Months Ending March 31, 2006
  • 49. Receipts from cash sales: Cash sales (10%) (see Note A) ……………………... $108,000 $ 124,000 $ 97,000 Receipts from sales on account: Collections from prior month’s sales (40%) (see Note B) ……. $370,000 $ 388,800 $446,400 Collections from current month’s sales (60%) (see Note C) …………………………… 583,200 669,600 523,800 January February March Note C: $583,200 = $1,080,000 x 90% x 60% $669,600 = $1,240,000 x 90% x 60% $523,800 = $ 970,000 x 90% x 60% Elite Accessories Inc. Schedule of Collections from Sales For the Three Months Ending March 31, 2006
  • 50. Receipts from cash sales: Cash sales (10%) (see Note A) ……………………... $108,000 $ 124,000 $ 97,000 Receipts from sales on account: Collections from prior month’s sales (40%) (see Note B) ……. $370,000 $ 388,800 $446,400 Collections from current month’s sales (60%) (see Note C) …………………………… 583,200 669,600 523,800 Total receipts from sales on account……………………... $953,200 $1,058,400 $970,200 January February March Elite Accessories Inc. Schedule of Collections from Sales For the Three Months Ending March 31, 2006
  • 51. Payment of prior month’s manufacturing costs (25%) (see Note A) ………………… $190,000 $204,000 $189,000 January February March Elite Accessories Inc. Schedule of Payments for Manufacturing Costs For the Three Months Ending March 31, 2006 Note A: $190,000, given as January 1, 2006 Accounts Payable balance $204,000 = ($840,000 – $24,000) x 25% $189,000 = ($780,000 – $24,000) x 75%
  • 52. Payment of prior month’s manufacturing costs (25%) (see Note A) ………………… $190,000 $204,000 $189,000 Payment of current month’s manufacturing costs (75%) (see Note B) …………………. 612,000 567,000 591,000 January February March Note B: $612,000 = ($840,000 – $24,000) x 75% $567,000 = ($780,000 – $24,000) x 75% $591,000 = ($812,000 – $24,000) x 75% Elite Accessories Inc. Schedule of Payments for Manufacturing Costs For the Three Months Ending March 31, 2006
  • 53. Payment of prior month’s manufacturing costs (25%) (see Note A) ………………… $190,000 $204,000 $189,000 Payment of current month’s manufacturing costs (75%) (see Note B) …………………. 612,000 567,000 591,000 Total payments………………. $802,000 $771,000 $780,000 January February March Elite Accessories Inc. Schedule of Payments for Manufacturing Costs For the Three Months Ending March 31, 2006
  • 54. Estimated cash receipts: Cash sales (Slide 45) ………….. $ 108,000 $ 124,000 $ 97,000 Collections of accounts receivable (Slide 48) ………... 953,200 1,058,400 970,200 Interest revenue………………... — — 24,500 Total cash receipts……………. $1,061,200 $1,182,400 $1,091,700 Elite Accessories Inc. Cash Budget For the Three Months Ending March 31, 2006 January February March
  • 55. Estimated cash receipts: Cash sales (Slide 45) ………….. $ 108,000 $ 124,000 $ 97,000 Collections of accounts receivable (Slide 48) ………... 953,200 1,058,400 970,200 Interest revenue………………... — — 24,500 Total cash receipts……………. $1,061,200 $1,182,400 $1,091,700 Elite Accessories Inc. Cash Budget For the Three Months Ending March 31, 2006 January February March Estimated cash payments for: Manufacturing costs (Slide 51) .. $ 802,000 $ 771,000 $ 780,000 Selling and administrative expenses……………………… 160,000 165,000 145,000 Capital additions 274,000 Interest expense 22,500 Income taxes 150,000
  • 56. Estimated cash receipts: Cash sales (Slide 45) ………….. $ 108,000 $ 124,000 $ 97,000 Collections of accounts receivable (Slide 48) ………... 953,200 1,058,400 970,200 Interest revenue………………... — — 24,500 Total cash receipts……………. $1,061,200 $1,182,400 $1,091,700 Elite Accessories Inc. Cash Budget For the Three Months Ending March 31, 2006 January February March Estimated cash payments for: Manufacturing costs (Slide 51) .. $ 802,000 $ 771,000 $ 780,000 Selling and administrative expenses……………………… 160,000 165,000 145,000 Capital additions 274,000 Interest expense 22,500 Income taxes 150,000 Total cash payments…………. $ 984,500 $1,210,000 $1,075,000
  • 57. Estimated cash receipts: Cash sales (Slide 45) ………….. $ 108,000 $ 124,000 $ 97,000 Collections of accounts receivable (Slide 48) ………... 953,200 1,058,400 970,200 January February March Capital additions 274,000 Interest expense……………….. 22,500 Income taxes…………………... 150,000 Total cash payments…………. $ 984,500 $1,210,000 $ 1,075,000 Cash increase (decrease)…………. $ 76,700 $ (27,600) $ 16,700 Cash balance at beginning of month 280,000 356,700 329,100 Cash balance at end of month……. $ 356,700 $ 329,100 $ 345,800 Minimum cash balance…………… 340,000 340,000 340,000 Excess (deficiency)………………. $ 16,700 $ (10,900) $ 5,800 Elite Accessories Inc. Cash Budget For the Three Months Ending March 31, 2006
  • 58. ATTENTION COMMERCE STUDENTS ACCOUNTING(FINANCIAL & COST) OF ICMAP STAGE 1,2,3,4 CA..MODULE B,C,D PIPFA (FOUNDATION,INTERMEDIATE,FINAL) ACCA-F1,F2,F3 BBA,MBA B.COM(FRESH),M.COM MA-ECONOMICS..O/A LEVELS KHALID AZIZ…. 0322-3385752..kARACHI http://finance.groups.yahoo.com/group/cost-accountants