Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Managerial accounting master budget project

22/12/2020 Client: saad24vbs Deadline: 7 Days

ACC 203 – Excel Project – Master Budget


NOTE: The Excel assignment below is intended to be an INDIVIDUAL assignment; therefore, do NOT work with your peers or others as it may give you an unfair advantage over students who complete it on their own. It is an academic integrity violation if you do not do this assignment on your own. If you need help, ask me! I’m happy to help! =-)


Pay attention to not only the data necessary to complete the problem, but also the hints I inserted to help you along the way. This is a time-consuming problem, so do not start it last minute.


Further note that your grade will not only be computed based on your answers, but will also include a component for following the directions I list below for utilizing Excel appropriately (e.g., using formulas, references where appropriate, etc.).


LBL Corporation is preparing its master budget for the first quarter of the upcoming year. The following contains detail on LBL’s operations necessary for their master budget:


· Sales Information:


· Actual / Projected Sales are as follows:


· December (Prior Year; Actual): $70,000


· January (Estimated): $80,000


· February (Estimated): $92,000


· March (Estimated): $99,000


· April (Estimated): $97,000


· May (Estimated): $85,000


· Units are sold at $10 each


· Sales in a month are paid in cash for 30% and on credit for the remainder with credit collection occurring in the month following the sale.


HINT: To help you with several budgets, you will need sales in UNITS (not total dollars as listed above). You can calculate the number of sales units by taking the total sales / sales price per unit.


· Partial balance sheet as of 12/31 of the prior year:


· Cash $4,500


· A/R, net $49,000


· Inventory $15,600


· PP&E $120,000


· A/P $42,400


· Capital Stock $125,500


· Retained Earnings $23,000


HINT: You may not need all this information.


· LBL plans to produce enough units for sales expected in the period as well as have a cushion in ending finished goods inventory of 25% of the following month’s sales units expected.


· Direct Materials:


· Two square feet of materials are needed to create each unit.


· When LBL purchases raw materials, they pay 20% in the month of purchase and the rest the following month. The cost is $2.00 per square foot of material.


· Management wants ending inventory to be equal to 15% of next month’s production needs.


HINT: Direct materials are the only thing that LBL pays for, in part, in the following month. All other expenses are paid for in the month they occur. Therefore, the balance for A/P is for raw materials.


· Direct Labor:


· There is little DL necessary at LBL with only 0.01 direct labor hours needed per unit.


· Labor costs are paid in the month incurred at a rate of $11 per hour.


· Other Manufacturing Costs:


· Variable overhead costs $1.20 per unit.


· LBL pays plant rent at a steady rate of $5,000 per month and $3,000 per month for all other fixed manufacturing costs. For the units expected for the year, fixed overhead costs are $0.80 per unit.


· All expenses are paid in the period incurred, and the above costs do not include depreciation.


· Capital Expenditures: New computer equipment will be phased into LBL’s admin offices over the next year with first quarter purchases as follows: January: $15,000, February: $11,000, and March: $16,000.


· Operating Expenses:


· Budgeted costs are $1.00 per unit.


· Depreciation for the admin office’s buildings/equipment is estimated at $4,400 for the quarter.


· Additionally, they pay $1,000 for fixed operating expenses per month


· Financing:


· LBL wants cash to be at a minimum balance of $4,000 each month.


· In case of a cash shortage, they have a line of credit with a bank for up to $50,000, which is borrowed and repaid in $1,000 increments. Simple interest applies to borrowed amounts at 1% per month outstanding with accumulated interest paid at the end of each quarter for any borrowed amounts throughout the period. If the company has surplus cash beyond the minimum balance required in a month, it would repay as much of any outstanding loans as possible without violating its minimum balance policy.


HINT: For the financing portion, the company must borrow $19,000 in January and $4,000 in February, but they can pay a portion of this back ($7,000) in March as well as $650 in interest costs.


· Taxes:


· The current applicable tax rate is 30%.


· While taxes are incurred each month of operations, it is paid quarterly with a $10,000 payment expected in February only.


Homework Required: Using the information above, prepare the following budgets for the first quarter (January, February, March AND a Quarter total, where applicable) in Excel:


1. Sales budget


2. Production budget


3. Direct material budget


4. Schedule of cash collections


5. Cash payments for:


a. Direct material purchases (based off of purchases found in requirement 3. above)


b. Direct labor


c. Manufacturing overhead


d. Operating expenses


(Create a separate budget for each cash payments budget listed above)


6. Combined cash budget


HINT: Many of the items on here will come from previous budgets you created in 1-5 above.


7. Budgeted manufacturing overhead per unit (HINT: There is no time period/monthly budget needed for this)


HINT: The Fixed MOH per unit was given to you.


8. Budgeted income statement for the quarter ending March 31 (Hint 1: This is a quarterly statement, so you do not need to do each month but rather a combined statement for January 1 through March 31; Hint 2: The COGS amount is found, in part, by using the COGS per unit you find in budget 7. above).


Excel Directions and Information:


· Create professional-looking budgets, formatting as you see fit to look professional and appropriate. Be sure to use a title for each budget (you can use multiple worksheets or one worksheet; just be sure to label each clearly).


· For budgets 1. through 6. above, you must use must use five columns: *Explanatory labels for your rows, January, February, March, Quarter Total. Budgets 7. and 8. will only require two columns.


*The first column should be dedicated to adequately explaining each row of data in your budget; See column in yellow as an example:




· Use must use formulas for calculations (do not do the calculations on a calculator and then simply type the numbers into Excel). For example, in the Sales Budget above, the “Total Sales Revenue” for each month would require a formula to calculate the total (=Unit Sales*Unit Selling Price).


· Use the SUM (or similar) function for subtotals/totals where appropriate (for instance, this would be used frequently for the Quarter column).


· If data/numbers come from a previous budget, you must reference the cell from a prior budget as opposed to simply re-typing in the numbers. For example, the combined cash budget would reference many items already computed in a prior budget; reference the cell from the prior budget with the data/information as opposed to typing in the number.


· Be sure to ask me any questions you have about the directions/requirements.


· Submit your Master Budget electronically in blackboard by the due date/time.


JanuaryFebruaryMarchQuarter Total


Unit SalesX,XXXX,XXXX,XXXXX,XXX


Unit Selling Price$XX$XX$XX$XX


Total Sales Revenue$XX,XXX$XX,XXX$XX,XXX$XX,XXX


LBL Corporation


Sales Budget


For the Quarter Ended March 31


Applied Sciences

Architecture and Design

Biology

Business & Finance

Chemistry

Computer Science

Geography

Geology

Education

Engineering

English

Environmental science

Spanish

Government

History

Human Resource Management

Information Systems

Law

Literature

Mathematics

Nursing

Physics

Political Science

Psychology

Reading

Science

Social Science

Home

Blog

Archive

Contact

google+twitterfacebook

Copyright © 2019 HomeworkMarket.com

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Helping Hand
University Coursework Help
Top Essay Tutor
Writer Writer Name Offer Chat
Helping Hand

ONLINE

Helping Hand

I am an Academic writer with 10 years of experience. As an Academic writer, my aim is to generate unique content without Plagiarism as per the client’s requirements.

$230 Chat With Writer
University Coursework Help

ONLINE

University Coursework Help

Hi dear, I am ready to do your homework in a reasonable price.

$232 Chat With Writer
Top Essay Tutor

ONLINE

Top Essay Tutor

I have more than 12 years of experience in managing online classes, exams, and quizzes on different websites like; Connect, McGraw-Hill, and Blackboard. I always provide a guarantee to my clients for their grades.

$235 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

Air force nurse officer - Weathering erosion and deposition - Essay II - Criteria of case study in psychology - Writing Help - Chapter 7 kitchen and dining areas answers - Models of urban structure - Week 1 case study - LEGAL Week 4 - HR as a Change Agent - Plot the supply curve and the demand curve for bicycles - Self care eating healthy and maintaining a healthy weight ati - Estimating population size worksheet - Snl politically incorrect private investigator - IT-project management QN5b - Human brain clay model - Cultural Values When Working With Diverse Groups - Hillbilly vs southern metal spinners - Discussion - Corporate Responsibility - Aloe vera wikipedia shqip - Easy Access & Affordable 0835179056 safe abortion clinic//pills in Mooi River Epumalanga New Hanover Pietermaritzburg Richmond - Calorimetry pre lab answers - Coursera the power of macroeconomics - APA paper, minimum of 2 pages - Port pirie scrap metal and bottle depot - Endocrine system song lyrics - Corsham computer centre ufo - Manufacturing execution systems training courses - Socioeconomic model of social responsibility places primary emphasis on - Nbm medical abbreviation meaning - Imca dp guidelines pdf - Atomic spectroscopy lab answers - Sub disciplines of exercise science - When to use gastro stop - Aaahq.org/asclogin.cfm - Parallel and series circuit combined - Dq response - Coefficient of performance heat pump calculator - Facts about syracuse ny - How to structure a podcast script - Gillette the best a man can get doc - Adhd and reading fluency - Bolted fault current calculation - 100 clubland x treme continuous mix 2 - Econometrics HW - Alexander hamilton's financial plan 3 parts - How to cite multiple chapters in a book apa - Panasonic tx-65cz952 best buy - Mun how to write a resolution - Emer coat clear sealer - Don bosco books pdf - Bus 308 week 3 assignment - Merrill lynch cash management account - Major steps in accounting process - The festival of stars and bells reading answers - Internal consistency reliability coefficient - Management 13th edition schermerhorn pdf - Shared control, tax advantages, increased skills and resources. - Future Vision of Informatics - Which apps ship with splunk enterprise quiz - Paper 1 - Alexander mills hedge cutters - Record a slide show with narration and slide timings - Comprehensive problem 1 period 2 the accounting cycle solutions - Module 2 Assignment 2 Instructions: Summary of NBC Parole Hearing and Parole Recommendation - The invisible gorilla chapter 3 summary - Utah employer quarterly wage list - Carry on olivia holt sheet music - Factor tree of 32 - Assume that candle wax is traded in a perfectly - Criminal justice trends paper - Bill inmon vs ralph kimball - Ramort company reports the following - Yo prefiero una langosta. yo preferí una langosta. - Bin collection moreton bay - Peng m and k meyer international business - Balloon breathing conscious discipline - Example of a self critique for speech - Jesus quintero de anza - Latec finance v knight - Rsch 8110 week 4 - Lab report example chemistry pdf - Medical record deficiency analysis - Nmc revalidation templates completed - The blind side michael oher character analysis - Two Assignments - We still live here full movie - Thinking skills assessment oxford - Use the chain rule to find dz dt - Equilibrant of a system of forces - Minoli ducati - Discussion 4 - Analyzing Mistakes - Kurt vonnegut story chart - Why did the schlieffen plan fail - Week Homework. - Queensland kindergarten learning outcomes - Times advertising rate card - HCO Project - Nursing 3