Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20X1). The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information:
Fourth-quarter sales for 20X0 are 55,000 units.
Unit sales by quarter (for 20X1) are projected as follows:
The selling price is $400 per unit. All sales are credit sales. Optima collects 85% of all sales within the quarter in which they are realized; the other 15% is collected in the following quarter. There are no bad debts.There is no beginning inventory of finished goods. Optima is planning the following ending finished goods inventories for each quarter:
|First quarter||13,000 units|
|Second quarter||15,000 units|
|Third quarter||20,000 units|
|Fourth quarter||10,000 units|
Each mass-storage unit uses 5 hours of direct labor and three units of direct materials. Laborers are paid $10 per hour, and one unit of direct materials costs $80.
There are 65,700 units of direct materials in beginning inventory as of January 1, 20X1. At the end of each quarter, Optima plans to have 30% of the direct materials needed for next quarter's unit sales. Optima will end the year with the same amount of direct materials found in this year's beginning inventory.
Optima buys direct materials on account. Half of the purchases are paid for in the quarter of acquisition, and the remaining half are paid for in the following quarter. Wages and salaries are paid on the 15th and 30th of each month.
Fixed overhead totals $1 million each quarter. Of this total, $350,000 represents depreciation. All other fixed expenses are paid for in cash in the quarter incurred. The fixed overhead rate is computed by dividing the year's total fixed overhead by the year's budgeted production in units.
Variable overhead is budgeted at $6 per direct labor hour. All variable overhead expenses are paid for in the quarter incurred.
Fixed selling and administrative expenses total $250,000 per quarter, including $50,000 depreciation.
Variable selling and administrative expenses are budgeted at $10 per unit sold. All selling and administrative expenses are paid for in the quarter incurred.
The balance sheet as of December 31, 20X0, is as follows:
|Direct materials inventory||5,256,000|
|Plant and equipment, net||33,500,000|
|Liabilities and Stockholders’ Equity|
|Accounts payable||$ 7,248,000*|
|Total liabilities and stockholders’ equity||$42,306,000|
|* For purchase of direct materials only.|
Optima will pay quarterly dividends of $300,000. At the end of the fourth quarter, $2 million of equipment will be purchased.
*PLEASE COMPLETE PER THE TEMPLATE PROVIDED (:
Sales Budget : A Sales budget represents the quantity and the per unit sales price of the product or service. It depicts an estimated total revenue of the company for the future period.
Production Budget depicts the number of units needed for production for a particular period.
Direct Materials Purchas...
Solutions are written by subject experts who are available 24/7. Questions are typically answered within 1 hour.*See Solution
Q: Bonds Payable has a balance of $1,000,000, and Discount on Bonds Payable has a balance of $15,500. I...
A: Bonds payable are kind of long term debt generally issued by governments and corporations. The issue...
Q: How much must I deposit into an account every month to have $1,500,000 in 15 years at a rate of 7% c...
A: A recurring deposit is a special type of term deposit offered by banks which help people with regula...
Q: I am struggling to solve this problem
A: Meaning of Fixed Overhead Spending Variance:Fixed Overhead spending variance is also known as fixed ...
Q: Target Profit Trailblazer Company sells a product for $210 per unit. The variable cost is $90 per un...
A: a. Determine break-even point in sales units.
Q: Perpetual Inventory Using FIFO Beginning inventory, purchases, and sales data for portable DVD playe...
A: Perpetual inventory system: The method or system of maintaining, recording, and adjusting the invent...
Q: Parrish 2-3 Pg 33 Rules of Debits and Credits Please use DR and CR in accounting equation A=L+SE for...
A: Accounting equation:
Q: Marvel Media, LLC, has three members: WLKT Partners, Madison Sanders, and Observer Newspaper, LLC. O...
A: Partnership: This is the form of business entity which is formed by an agreement, owned and managed ...
Q: On its Form 10-K for the year ended December 31, 2015, Bank of America Corp. reported the following ...
A: Meaning of Dividend:A Dividend is the share of profit and retained earnings a company pays out to it...
Q: Beta Company purchased machinery on June 1, 2018 for $89,000. It provided the following data: Esti...
A: Hence, the amount of depreciable base is $84,000. It is obtained by the subtraction of the cost of a...