Required Propose a Master Budget Plan for Noeled Products Company for the year ending December 31, 2021 which includes 1. Sales Budget 2. Production Budget in units 3. Raw Materials Purchases Budget

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter6: Cost Of Goods Sold And Inventory
Section: Chapter Questions
Problem 70APSA: Inventory Costing and LCM Ortman Enterprises sells a chemical used in various manufacturing...
icon
Related questions
Question

Kindly answer the question

Raw materials Inventory:
Noeled Products Company produces a special line of products. As of December 21, 2020, the Post-
closing Trial Balance is seen below:
Material S
5 units
4,000
Material R
Materials required per unit of finished product
Beginning Inventory
Ending Inventory
Unit Costs
3 units
2,200
1,300
4,600
P30
Cash
P150.000
Accounts Receivable
220,000
P10
P146/unit
produced
Inventories
592000
Direct labor
Other Current Assets
23,000
Property, Plant and Equipment
Accumulated Depreciation
Accounts Payable
Taxes Payable
Current Portion of Long-term Debt
Long-term Debt
Ordinary Shares
Retained Earnings
2,475,000
Overhead is estimated as follows:
P850,000
140,000
156,000
83,000
Variable:
Indirect Materials and supplies
Materials Handling
P5.85/unit produced
P9.07 per unit
5.07 per unit
576,000
Other Indirect Labor
350,000
Fixed:
Supervisor labor
Maintenance & Repair
Plant Administration
Utilities
1,305,000
P175.000
85,000
173.000
87,000
280,000
43,000
117,000
The following information is also available for the preparation of the Master Budget for 2021:
Depreciation
Insurance
Property Taxes
Other
Estimated Sales:
Units
6,400
P800
41,000
Price per unit
Finished Goods Inventory:
Beginning
Ending
| Work In Process
Marketing and Administrative Expenses are
budgeted as follows:
Variable Marketing Costs:
Sales Commission
900 units @P500
1.000 units
P40.625 per unit sold
Other marketing costs
Fixed Marketing Costs:
Sales Salaries
Advertising
Other
NONE
P16.250 per unit sold
P100,000
193,000
78,000
Administrative Costs (all fixed)
Administrative Salaries
Data processing services
Legal and other professional fees
Depreciation – building, furniture and
equipment
Taxes – other than income
P254,000
103,000
180,000
94,000
160,000
26,000
Other
Transcribed Image Text:Raw materials Inventory: Noeled Products Company produces a special line of products. As of December 21, 2020, the Post- closing Trial Balance is seen below: Material S 5 units 4,000 Material R Materials required per unit of finished product Beginning Inventory Ending Inventory Unit Costs 3 units 2,200 1,300 4,600 P30 Cash P150.000 Accounts Receivable 220,000 P10 P146/unit produced Inventories 592000 Direct labor Other Current Assets 23,000 Property, Plant and Equipment Accumulated Depreciation Accounts Payable Taxes Payable Current Portion of Long-term Debt Long-term Debt Ordinary Shares Retained Earnings 2,475,000 Overhead is estimated as follows: P850,000 140,000 156,000 83,000 Variable: Indirect Materials and supplies Materials Handling P5.85/unit produced P9.07 per unit 5.07 per unit 576,000 Other Indirect Labor 350,000 Fixed: Supervisor labor Maintenance & Repair Plant Administration Utilities 1,305,000 P175.000 85,000 173.000 87,000 280,000 43,000 117,000 The following information is also available for the preparation of the Master Budget for 2021: Depreciation Insurance Property Taxes Other Estimated Sales: Units 6,400 P800 41,000 Price per unit Finished Goods Inventory: Beginning Ending | Work In Process Marketing and Administrative Expenses are budgeted as follows: Variable Marketing Costs: Sales Commission 900 units @P500 1.000 units P40.625 per unit sold Other marketing costs Fixed Marketing Costs: Sales Salaries Advertising Other NONE P16.250 per unit sold P100,000 193,000 78,000 Administrative Costs (all fixed) Administrative Salaries Data processing services Legal and other professional fees Depreciation – building, furniture and equipment Taxes – other than income P254,000 103,000 180,000 94,000 160,000 26,000 Other
Required
Propose a Master Budget Plan for Noeled Products Company for the year ending December 31, 2021
which includes
1. Sales Budget
2. Production Budget in units
3. Raw Materials Purchases Budget
4. Direct Labor Budget
5. Overhead Costs Budget
6. Budgeted Cost of Goods Sold
7. Marketing and Administrative Expense Budget
8. Cash Budget
9. Budgeted Income Statement – round off the interest expense and income tax to nearest whole
number)
10. Budgeted Statement of Financial Position (support your figures with computations they will be
graded)
Transcribed Image Text:Required Propose a Master Budget Plan for Noeled Products Company for the year ending December 31, 2021 which includes 1. Sales Budget 2. Production Budget in units 3. Raw Materials Purchases Budget 4. Direct Labor Budget 5. Overhead Costs Budget 6. Budgeted Cost of Goods Sold 7. Marketing and Administrative Expense Budget 8. Cash Budget 9. Budgeted Income Statement – round off the interest expense and income tax to nearest whole number) 10. Budgeted Statement of Financial Position (support your figures with computations they will be graded)
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Principles of Cost Accounting
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
College Accounting, Chapters 1-27
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub