Khalid Aziz, profile picture
Uploaded byKhalid Aziz
PPTX, PDF503 views

Budgeting

Budgeting involves planning, directing, and controlling finances to achieve goals. A budget allocates estimated income and expenses over a set period of time. This document provides an example budget for a manufacturing company called Elite Accessories. The master budget includes sales, production, materials purchases, labor, and factory overhead budgets. It also includes income statement and balance sheet budgets such as cost of goods sold. The production budget estimates materials, labor hours, and costs needed to produce the estimated units to be sold. The budgets allow the company to plan and control its finances.

Embed presentation

Downloaded 15 times
Budgeting
Housing 30% Utilities 5% Food 20%Medical 5% Other 4% Clothing 7% Transportation 15% Entertainment 6% Savings 8% 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
Establishing specific goals Executing plans to achieve the goals Periodically comparing actual results to the goals Objectives of Budgeting PLANNING DIRECTING CONTROLLING Nature and Objectives of Budgeting
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 One-Year Budget Feb. 2006 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 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 Feb. 2007
Static Budgets Description: A budget that does not reflect potential changes in volume or activity level 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
Flexible Budgets Description: A budget that shows revenues and expenses for a variety of volumes or activity levels Strength: Provides information needed to analyze the impact of volume changes on actual operating results Weakness: Requires greater research into costs—must differentiate fixed and variable costs Typical usage: Operational departments of retailers and manufacturers whose costs change with sales and production
Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006 Units of production 8,000 9,000 10,000 Variable cost: Direct labor $40,000 $45,000 $50,000 Electric power 4,000 4,500 5,000 Total variable cost $44,000 $49,500 $55,000 Cost per unit is $5.50 at all levels of activity
Variable cost: Direct labor $40,000 $45,000 $50,000 Electric power 4,000 4,500 5,000 Total variable cost $44,000 $49,500 $55,000 Fixed cost: Electric power $ 1,000 $ 1,000 $ 1,000 Supervisor salaries 15,000 15,000 15,000 Total fixed cost $16,000 $16,000 $16,000 Units of production 8,000 9,000 10,000 Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006
Units of production 8,000 9,000 10,000 Variable cost: Direct labor $40,000 $45,000 $50,000 Electric power 4,000 4,500 5,000 Total variable cost $44,000 $49,500 $55,000 Fixed cost: Electric power $ 1,000 $ 1,000 $ 1,000 Supervisor salaries 15,000 15,000 15,000 Total fixed cost $16,000 $16,000 $16,000 Total department costs $60,000 $65,500 $71,000 Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006
Static and Flexible Budgets Static Budget Overbudget $60,000 $72,000
8,000 units $60,000 $72,000 9,000 units $65,500 10,000 units $71,000 Overbudget Flexible Budget Static and Flexible Budgets
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
Production Budget Direct Materials Purchases Budget Materials needed for production + Desired ending materials inventory – Est. beginning materials inventory Direct materials to be purchased Sales Budget
Production Budget Direct Materials Purchases Budget Direct Labor Cost Budget Factory Overhead Cost Budget Cost of Goods Sold Budget Selling & Administrative Expenses Budget Sales Budget
Elite Accessories Inc. Sales Budget For the Year Ending December 31, 2006 Wallet: East……………….. 287,000 $12.00 $ 3,444,000 West………………. 241,000 12.00 2,892,000 Total……………. 528,000 $ 6,336,000 Handbag: East……………….. 156,400 $25.00 $ 3,910,000 West………………. 123,600 25.00 3,090,000 Total……………. 280,000 $ 7,000,000 Total revenue from Sales……………….. $13,336,000 Unit Sales Unit Selling Total Product and Region Volume Price Sales
Elite Accessories Inc. Production Budget For the Year Ending December 31, 2006 Expected units to be sold 528,000 280,000 From sales budget 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 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
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 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
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
Elite Accessories Inc. Factory Overhead Cost Budget For the Year Ending December 31, 2006 Indirect factory wages……………………... $ 732,800 Supervisory salaries………………………... 360,000 Power and light…………………………….. 306,000 Depreciation of plant and equipment………. 288,000 Indirect materials…………………………… 182,800 Maintenance………………………………... 140,280 Insurance and property taxes………………. 79,200 Total factory overhead cost………………...$2,089,080
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
Revenue from sales (slide 23) $13,336,000 Cost of goods sold (slide 40) 9,047,780 Gross profit $ 4,288,220 Selling & administrative expenses: Selling expenses (slide 41) $1,190,000 Administrative expenses (slide 41) 695,000 Total sell. & Admin. Expenses 1,885,000 Income from operations $ 2,403,220 Other income: Interest revenue $ 98,000 Other expense: Interest expense 90,000 8,000 Income before income tax $ 2,411,220 Income tax 600,000 Net income $ 1,811,220 Elite Accessories Inc. Budgeted Income Statement For the Year Ending December 31, 2006
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
Budgeting

More Related Content

PPT
Financial Management Lesson Notes
byEkrem Tufan
 
PPTX
Computerized Accounting System
bySabbir Ahmed
 
PPTX
INTERIM FINANCIAL REPORT BACHELOR OF SCIENCE IN ACCOUNTANCY
bymarkervintanawan6
 
PPTX
Finance, meaning, concept and types
byAnandapadmanabhan Kottiyam
 
PPTX
Management Accounting and its Roles and Principles
byImran Butt
 
PPT
Financial Modeling
byJennifer Kinzel, CPA, CMA, MBA
 
PPTX
Introdution To Finance
byYousef Hani
 
PPTX
Ifrs accounting for financial assets and financial liabilities
byTarapada Ghosh
 
Financial Management Lesson Notes
byEkrem Tufan
 
Computerized Accounting System
bySabbir Ahmed
 
INTERIM FINANCIAL REPORT BACHELOR OF SCIENCE IN ACCOUNTANCY
bymarkervintanawan6
 
Finance, meaning, concept and types
byAnandapadmanabhan Kottiyam
 
Management Accounting and its Roles and Principles
byImran Butt
 
Financial Modeling
byJennifer Kinzel, CPA, CMA, MBA
 
Introdution To Finance
byYousef Hani
 
Ifrs accounting for financial assets and financial liabilities
byTarapada Ghosh
 

What's hot

PPTX
WORKING CAPITAL MANAGEMENT.pptx
byVikash Barnwal
 
PPTX
Financial Reporting
byQasim Raza
 
PDF
Funds flow
byRaju Rajendran
 
PPTX
Lecture 1 of cost accounting..21 10-14
byZeeshan Bashir
 
PPTX
Five easy steps for cash to accrual conversion
byTransweb Global Inc
 
PPTX
Budgetary control
byPooja Patel
 
PPTX
Financial management 2
byDr. Waqar Ahmad
 
PPTX
Budget, Budgeting & budgetary control
byShilpi Panchal
 
PDF
Financial Statement Analysis
byPrajamuktiAdhidewa
 
PPT
Cost Accounting
byashu1983
 
PPTX
Budget and budgetary control
bySumitBedi57
 
PPT
Financial Decisions Presentation
bymbachnak
 
PPTX
Financial statement
byHasan Khan
 
PDF
Accounting for fixed assets
byWe Learn - A Continuous Learning Forum from Welingkar's Distance Learning Program.
 
PPT
Capital Budgeting
byDayasagar S
 
PDF
Time Value of Money (Financial Management)
byQasim Raza
 
PPTX
Classification of working capital
byALEENACHACKOCHAN
 
PPS
Absorption and marginal costing
byKhalid Aziz
 
PPTX
Generally accepted accounting principles
byJay Armocilla
 
PPTX
Budget & Budgetary Control
bySurendher Emrose
 
WORKING CAPITAL MANAGEMENT.pptx
byVikash Barnwal
 
Financial Reporting
byQasim Raza
 
Funds flow
byRaju Rajendran
 
Lecture 1 of cost accounting..21 10-14
byZeeshan Bashir
 
Five easy steps for cash to accrual conversion
byTransweb Global Inc
 
Budgetary control
byPooja Patel
 
Financial management 2
byDr. Waqar Ahmad
 
Budget, Budgeting & budgetary control
byShilpi Panchal
 
Financial Statement Analysis
byPrajamuktiAdhidewa
 
Cost Accounting
byashu1983
 
Budget and budgetary control
bySumitBedi57
 
Financial Decisions Presentation
bymbachnak
 
Financial statement
byHasan Khan
 
Accounting for fixed assets
byWe Learn - A Continuous Learning Forum from Welingkar's Distance Learning Program.
 
Capital Budgeting
byDayasagar S
 
Time Value of Money (Financial Management)
byQasim Raza
 
Classification of working capital
byALEENACHACKOCHAN
 
Absorption and marginal costing
byKhalid Aziz
 
Generally accepted accounting principles
byJay Armocilla
 
Budget & Budgetary Control
bySurendher Emrose
 

Similar to Budgeting

PPTX
8. Budgeting
byLeonardo Figueroa
 
PPS
Budgeting
byfaisalsaeedrana
 
PPS
Budgeting
byKhalid Aziz
 
PPS
Budgeting
byKhalid Aziz
 
DOCX
Planning and budgetingLecture 27Chapter 13 Modified.docx
byrandymartin91030
 
PDF
Accounting Principles Chapter 22_Budgeting.pdf
byThyLinhLTh6
 
PPTX
Master Budget of Pak Fan Gujrat.
bySaqlain Akram
 
DOC
Course02
byduruvanmeister
 
PPTX
Master Budget.pptx
byLayTekchhay2
 
PPTX
chapter one Financial planning presentation
byMitikuNegash3
 
PPT
Profit Planning, Activity-Based Budgeting and e-Budgeting
byKhaliq Uz Zaman Shaikh
 
PPTX
Budget
byJisjissyChandran
 
PPT
Budgeting control ppt farah mam
byAli Mujawar
 
DOCX
OP BudgetsOperating Budgets for 1st Qtr. 200XJanFebMarch1. Reve.docx
byhopeaustin33688
 
DOCX
Part I - Product vs Period CostMilestone One, Part IProduct CostsP.docx
bydanhaley45372
 
PPTX
L-3 Profit Planning (1).pptx of managerial accounting
byMdEmonHossain14
 
PDF
Budgeting_20250928_201328_0000.pdf budgting
bytanujmittal371
 
DOCX
ACC 601 Managerial AccountingGroup Case 3 (160 points)Instru.docx
bystandfordabbot
 
PDF
Chapter 6 financial forecasting and budgeting
byJEROME LORESCA, MBA
 
PPTX
Budget Classification
byKundan Ganvir
 
8. Budgeting
byLeonardo Figueroa
 
Budgeting
byfaisalsaeedrana
 
Budgeting
byKhalid Aziz
 
Budgeting
byKhalid Aziz
 
Planning and budgetingLecture 27Chapter 13 Modified.docx
byrandymartin91030
 
Accounting Principles Chapter 22_Budgeting.pdf
byThyLinhLTh6
 
Master Budget of Pak Fan Gujrat.
bySaqlain Akram
 
Course02
byduruvanmeister
 
Master Budget.pptx
byLayTekchhay2
 
chapter one Financial planning presentation
byMitikuNegash3
 
Profit Planning, Activity-Based Budgeting and e-Budgeting
byKhaliq Uz Zaman Shaikh
 
Budget
byJisjissyChandran
 
Budgeting control ppt farah mam
byAli Mujawar
 
OP BudgetsOperating Budgets for 1st Qtr. 200XJanFebMarch1. Reve.docx
byhopeaustin33688
 
Part I - Product vs Period CostMilestone One, Part IProduct CostsP.docx
bydanhaley45372
 
L-3 Profit Planning (1).pptx of managerial accounting
byMdEmonHossain14
 
Budgeting_20250928_201328_0000.pdf budgting
bytanujmittal371
 
ACC 601 Managerial AccountingGroup Case 3 (160 points)Instru.docx
bystandfordabbot
 
Chapter 6 financial forecasting and budgeting
byJEROME LORESCA, MBA
 
Budget Classification
byKundan Ganvir
 

More from Khalid Aziz

PDF
Guess Papers ADC 1, Karachi University
byKhalid Aziz
 
PDF
ad.pdf
byKhalid Aziz
 
PDF
B com 2 gp 2020 final
byKhalid Aziz
 
PDF
B com Part 1, Guess Papers 2020
byKhalid Aziz
 
PPSX
Job order costing
byKhalid Aziz
 
PPTX
Elasticity and its application
byKhalid Aziz
 
PDF
B-com part 2 regular papers 2019
byKhalid Aziz
 
PDF
B-com part 1 regular papers 2019
byKhalid Aziz
 
PDF
B-COM PART 1 Economics
byKhalid Aziz
 
PDF
B-COM PART 1 Eco 2014 r solved
byKhalid Aziz
 
PDF
B-COM part 1 Regular 2015
byKhalid Aziz
 
PDF
B-COM Part 1 Economics
byKhalid Aziz
 
PDF
B-COM Part 1 Economics
byKhalid Aziz
 
PDF
Commercial law gp solved part 2
byKhalid Aziz
 
PDF
ICMAP CGBLE MOCK FOR NOVEMBER 2019 EXAM
byKhalid Aziz
 
PDF
PIPFA FA MOCK FOR NOVEMBER 2019 EXAM
byKhalid Aziz
 
PDF
PIPFA MA MOCK FOR NOVEMBER 2019 EXAM
byKhalid Aziz
 
PDF
B-COM Part 2,Business law Guess Paper of Sir Khalid Aziz,solved
byKhalid Aziz
 
PDF
B com gp 1 2019 final
byKhalid Aziz
 
PDF
B com 2 gp 2019 final
byKhalid Aziz
 
Guess Papers ADC 1, Karachi University
byKhalid Aziz
 
ad.pdf
byKhalid Aziz
 
B com 2 gp 2020 final
byKhalid Aziz
 
B com Part 1, Guess Papers 2020
byKhalid Aziz
 
Job order costing
byKhalid Aziz
 
Elasticity and its application
byKhalid Aziz
 
B-com part 2 regular papers 2019
byKhalid Aziz
 
B-com part 1 regular papers 2019
byKhalid Aziz
 
B-COM PART 1 Economics
byKhalid Aziz
 
B-COM PART 1 Eco 2014 r solved
byKhalid Aziz
 
B-COM part 1 Regular 2015
byKhalid Aziz
 
B-COM Part 1 Economics
byKhalid Aziz
 
B-COM Part 1 Economics
byKhalid Aziz
 
Commercial law gp solved part 2
byKhalid Aziz
 
ICMAP CGBLE MOCK FOR NOVEMBER 2019 EXAM
byKhalid Aziz
 
PIPFA FA MOCK FOR NOVEMBER 2019 EXAM
byKhalid Aziz
 
PIPFA MA MOCK FOR NOVEMBER 2019 EXAM
byKhalid Aziz
 
B-COM Part 2,Business law Guess Paper of Sir Khalid Aziz,solved
byKhalid Aziz
 
B com gp 1 2019 final
byKhalid Aziz
 
B com 2 gp 2019 final
byKhalid Aziz
 

Recently uploaded

PPTX
Reimagining Academic Library Services through Artificial Intelligence: A Case...
byDon Bosco College, Itanagar
 
PDF
Pratishta Educational Society., Courses & Opportunities
byGanapathiVankudoth
 
PDF
Unit Plan and Unit Test-pdf-Dr. Rajashekhar Shirvalkar, Principal, SMRS B.Ed ...
byRajashekhar Shirvalkar
 
PPTX
Mohan - "A man of silence and authority"
bynidhibachauhan46
 
PPTX
West Hatch High School - GCSE Art Presentation
byWestHatch
 
PPTX
West Hatch High School: Year 9 Art Course
byWestHatch
 
PDF
Sharad Bisen_Soil Sterilization_Objectives_ICAR Course, Sixth Dean Committee.pdf
bybisensharad
 
PDF
Radio Ceylon Finals (An Indian Subcontinent Quiz).pdf
byConquiztadors- the Quiz Society of Sri Venkateswara College
 
PDF
West Hatch High School - GCSE Media Specification
byWestHatch
 
PDF
West Hatch High School - GCSE French Specification
byWestHatch
 
PDF
Schrodinger's Capital Finals (SciBiz Quiz).pdf
byConquiztadors- the Quiz Society of Sri Venkateswara College
 
PPTX
'Colonial Mentality and Social Identity in Karma by Khushwant Singh'
byKrishnarajsinh Parmar
 
PPTX
Master of Punjabi Short Story "kartar singh duggal
bybhautikbharwad4
 
PDF
Chapter 05 Drug Acting on CNS General Anasthetics.pdf
bySandeshSul
 
PDF
How to Select a Project Title for UG Zoology Projects: A Step-by-Step Guide f...
byIPGDCWA,NAMPALLY
 
PPTX
That long silence - Novel by Shashi Deshapande
bysanjanavaghela65
 
PPTX
West Hatch High School - GCSE Spanish Presentation
byWestHatch
 
PPTX
The night at deoli - Ruskin bond's story of first love
byrajibhammar4
 
PDF
Q4_LE_English 5_Lesson 1_Week 1.pdf learning instruction
byMichelleCajefe2
 
PDF
TỔNG HỢP 156 ĐỀ CHÍNH THỨC KỲ THI CHỌN HỌC SINH GIỎI TIẾNG ANH LỚP 12 CÁC TỈN...
byNguyen Thanh Tu Collection
 
Reimagining Academic Library Services through Artificial Intelligence: A Case...
byDon Bosco College, Itanagar
 
Pratishta Educational Society., Courses & Opportunities
byGanapathiVankudoth
 
Unit Plan and Unit Test-pdf-Dr. Rajashekhar Shirvalkar, Principal, SMRS B.Ed ...
byRajashekhar Shirvalkar
 
Mohan - "A man of silence and authority"
bynidhibachauhan46
 
West Hatch High School - GCSE Art Presentation
byWestHatch
 
West Hatch High School: Year 9 Art Course
byWestHatch
 
Sharad Bisen_Soil Sterilization_Objectives_ICAR Course, Sixth Dean Committee.pdf
bybisensharad
 
Radio Ceylon Finals (An Indian Subcontinent Quiz).pdf
byConquiztadors- the Quiz Society of Sri Venkateswara College
 
West Hatch High School - GCSE Media Specification
byWestHatch
 
West Hatch High School - GCSE French Specification
byWestHatch
 
Schrodinger's Capital Finals (SciBiz Quiz).pdf
byConquiztadors- the Quiz Society of Sri Venkateswara College
 
'Colonial Mentality and Social Identity in Karma by Khushwant Singh'
byKrishnarajsinh Parmar
 
Master of Punjabi Short Story "kartar singh duggal
bybhautikbharwad4
 
Chapter 05 Drug Acting on CNS General Anasthetics.pdf
bySandeshSul
 
How to Select a Project Title for UG Zoology Projects: A Step-by-Step Guide f...
byIPGDCWA,NAMPALLY
 
That long silence - Novel by Shashi Deshapande
bysanjanavaghela65
 
West Hatch High School - GCSE Spanish Presentation
byWestHatch
 
The night at deoli - Ruskin bond's story of first love
byrajibhammar4
 
Q4_LE_English 5_Lesson 1_Week 1.pdf learning instruction
byMichelleCajefe2
 
TỔNG HỢP 156 ĐỀ CHÍNH THỨC KỲ THI CHỌN HỌC SINH GIỎI TIẾNG ANH LỚP 12 CÁC TỈN...
byNguyen Thanh Tu Collection
 

Budgeting

  • 1.
  • 3.
  • 4.
    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
  • 5.
    Establishing specific goals Executingplans to achieve the goals Periodically comparing actual results to the goals Objectives of Budgeting PLANNING DIRECTING CONTROLLING Nature and Objectives of Budgeting
  • 6.
    Human Behavior andBudgeting Setting budget goals too tightly Setting budget goals too loosely Setting conflicting budget goals Nature and Objectives of Budgeting
  • 7.
    Nature and Objectivesof 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.
  • 8.
  • 9.
    Continuous Budgeting One-Year Budget AddFebruary 2007 Mar. 2006 Apr. 2006 May 2006 June 2006 July 2998 Aug. 2006 Sep. 2006 Oct. 2006 Nov. 2006 Dec. 2006 Jan. 2007 Feb. 2007
  • 10.
    Static Budgets Description: Abudget that does not reflect potential changes in volume or activity level 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
  • 11.
    Colter Manufacturing Company AssemblyDepartment 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
  • 12.
    Flexible Budgets Description: Abudget that shows revenues and expenses for a variety of volumes or activity levels Strength: Provides information needed to analyze the impact of volume changes on actual operating results Weakness: Requires greater research into costs—must differentiate fixed and variable costs Typical usage: Operational departments of retailers and manufacturers whose costs change with sales and production
  • 13.
    Colter Manufacturing Company AssemblyDepartment Budget For the Month Ending July 31, 2006 Units of production 8,000 9,000 10,000 Variable cost: Direct labor $40,000 $45,000 $50,000 Electric power 4,000 4,500 5,000 Total variable cost $44,000 $49,500 $55,000 Cost per unit is $5.50 at all levels of activity
  • 14.
    Variable cost: Direct labor$40,000 $45,000 $50,000 Electric power 4,000 4,500 5,000 Total variable cost $44,000 $49,500 $55,000 Fixed cost: Electric power $ 1,000 $ 1,000 $ 1,000 Supervisor salaries 15,000 15,000 15,000 Total fixed cost $16,000 $16,000 $16,000 Units of production 8,000 9,000 10,000 Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006
  • 15.
    Units of production8,000 9,000 10,000 Variable cost: Direct labor $40,000 $45,000 $50,000 Electric power 4,000 4,500 5,000 Total variable cost $44,000 $49,500 $55,000 Fixed cost: Electric power $ 1,000 $ 1,000 $ 1,000 Supervisor salaries 15,000 15,000 15,000 Total fixed cost $16,000 $16,000 $16,000 Total department costs $60,000 $65,500 $71,000 Colter Manufacturing Company Assembly Department Budget For the Month Ending July 31, 2006
  • 16.
    Static and FlexibleBudgets Static Budget Overbudget $60,000 $72,000
  • 17.
  • 18.
    Master Budget Budgeted Income Statement Salesbudget 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
  • 19.
  • 20.
    Sales Budget Production Budget Expectedunits of sales + Desired units in ending inventory – Estimated units in beginning inventory Total units to be produced
  • 21.
    Production Budget Direct Materials PurchasesBudget Materials needed for production + Desired ending materials inventory – Est. beginning materials inventory Direct materials to be purchased Sales Budget
  • 22.
    Production Budget Direct Materials PurchasesBudget Direct Labor Cost Budget Factory Overhead Cost Budget Cost of Goods Sold Budget Selling & Administrative Expenses Budget Sales Budget
  • 23.
    Elite Accessories Inc. SalesBudget For the Year Ending December 31, 2006 Wallet: East……………….. 287,000 $12.00 $ 3,444,000 West………………. 241,000 12.00 2,892,000 Total……………. 528,000 $ 6,336,000 Handbag: East……………….. 156,400 $25.00 $ 3,910,000 West………………. 123,600 25.00 3,090,000 Total……………. 280,000 $ 7,000,000 Total revenue from Sales……………….. $13,336,000 Unit Sales Unit Selling Total Product and Region Volume Price Sales
  • 24.
    Elite Accessories Inc. ProductionBudget For the Year Ending December 31, 2006 Expected units to be sold 528,000 280,000 From sales budget Units Wallet Handbag
  • 25.
    Elite Accessories Inc. ProductionBudget 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
  • 26.
    Elite Accessories Inc. ProductionBudget 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
  • 27.
    Elite Accessories Inc. DirectMaterials 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.
  • 28.
    Square yards requiredfor 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
  • 29.
    Square yards requiredfor 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
  • 31.
    Square yards requiredfor 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
  • 32.
    Square yards requiredfor 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
  • 33.
    Elite Accessories Inc. DirectLabor 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
  • 34.
    Cutting Sewing Total NoteA: 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
  • 35.
    Cutting Sewing Total Hoursrequired for production: Wallet (Note A)…………. 52,000 130,000 Handbag (Note B)……….. 43,800 116,800 Total……………………... 95,800 246,800 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
  • 36.
    Cutting Sewing Total Hoursrequired 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
  • 37.
    Elite Accessories Inc. FactoryOverhead Cost Budget For the Year Ending December 31, 2006 Indirect factory wages……………………... $ 732,800 Supervisory salaries………………………... 360,000 Power and light…………………………….. 306,000 Depreciation of plant and equipment………. 288,000 Indirect materials…………………………… 182,800 Maintenance………………………………... 140,280 Insurance and property taxes………………. 79,200 Total factory overhead cost………………...$2,089,080
  • 38.
    Elite Accessories Inc. Costof 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
  • 39.
    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
  • 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 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
  • 41.
    Less work inprocess 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
  • 42.
    Elite Accessories Inc. Sellingand 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
  • 43.
    Revenue from sales(slide 23) $13,336,000 Cost of goods sold (slide 40) 9,047,780 Gross profit $ 4,288,220 Selling & administrative expenses: Selling expenses (slide 41) $1,190,000 Administrative expenses (slide 41) 695,000 Total sell. & Admin. Expenses 1,885,000 Income from operations $ 2,403,220 Other income: Interest revenue $ 98,000 Other expense: Interest expense 90,000 8,000 Income before income tax $ 2,411,220 Income tax 600,000 Net income $ 1,811,220 Elite Accessories Inc. Budgeted Income Statement For the Year Ending December 31, 2006
  • 45.
    The cash budgetis one of the most important elements of the budgeted balance sheet. We’ll begin with a schedule of collection from sales.
  • 46.
    Receipts from cashsales: 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
  • 47.
    Receipts from cashsales: 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
  • 48.
    Receipts from cashsales: 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
  • 49.
    Receipts from cashsales: 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
  • 50.
    Payment of priormonth’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%
  • 51.
    Payment of priormonth’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
  • 52.
    Payment of priormonth’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 $780,000 January February March Elite Accessories Inc. Schedule of Payments for Manufacturing Costs For the Three Months Ending March 31, 2006
  • 53.
    Estimated cash receipts: Cashsales (Slide 45)…………..$ 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 $1,091,700 Elite Accessories Inc. Cash Budget For the Three Months Ending March 31, 2006 January February March
  • 54.
    Estimated cash receipts: Cashsales (Slide 45)…………..$ 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
  • 55.
    Estimated cash receipts: Cashsales (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 $1,075,000
  • 56.
    Estimated cash receipts: Cashsales (Slide 45)…………..$ 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