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 SCHEDULE 6-9
Since we only answer up to 3 sub-parts, we’ll answer the first 3. Please resubmit the question and specify the other subparts (up to 3) you’d like answered
The selling and asdministrative expense budget has been prepared as below
The finished goods inventory ha...
Q: On 1 July 2017, Guinness Ltd acquired two assets within the same class of plant and equipment for ca...
A: Calculate depreciation expense for both the machines:
Q: M7-17 Calculating Effect of Inventory Errors For each of the following scenarios, determine the effe...
A: The inventory needs to be recorded correctly as incorrect accounting of inventory would impact the c...
Q: Parrish 5-10 Pg 143 Trial Balance Cash $1360 Accounts Receivable $12440 Supplies $516...
A: Required journal entries: Note: Accumulated depreciation is the summation of the previous year’s dep...
Q: The balance in the prepaid insurance account, before adjustment at the end of the year, is $27,000. ...
A: Adjusting entries: Adjusting entries are those entries which are recorded at the end of the year, to...
Q: A sales invoice included the following information: merchandise price, $6,000; terms 2/10, n/eom. As...
A: Formula to calculate cash received by the seller:Cash received by seller = Merchandise price - (Merc...
Q: Waterway Company acquired a plant asset at the beginning of Year 1. The asset has an estimated servi...
A: Double-declining-balance method: The depreciation method which assumes that the consumption of econo...
Q: Apex Fitness Club uses straight-line depreciation for a machine costing $23,860, with an estimated f...
A: Calculation of machine’s book value:Results of formulas used in excel sheet is as follows:
Q: 1. The $1,779,000 note receivable is dated May 1, 2016, bears interest at 8%, and represents the bal...
A: The principal portion and interest on notes need to be accounted seperately. Interest on notes recei...
Q: Parrish 2-5 and 2-6 Pg 35 Please tell me if the following are A, L, or EQ 1) Accounts Receivable 3) ...
A: Required classification of accounts as (A) Asset, (L) liability and (EQ) Equity: