MANAGERIAL ACCOUNTING - Fourth Edition

Solutions Manual

PRESIDIO MANUFACTURING
Master Budget

December
Budgeted Sales
Selling price per unit
Budget Sales

Cash Sales
Credit Sales
Total Cash Collections

Unit Sales
Plus:Desired ending inventory
Total needed
Less: Beginning inventory
Number of units to produce

Chapter 9: The Master Budget

5917
$12
$71,000

Sales Budget
January
February
8300
9900
$12
$12
$99,600
$118,800

March

April

9600
$12
$115,200

9000
$12
$108,000

Cash Collections Budget

January
February
$34,860
$41,580
$46,150
$64,740
$81,010
$106,320

March
$40,320
$77,220
$117,540

Quarter
$116,760
$188,110
$304,870

Production Budget
January
February
$8,300
$9,900
$990
$960
$9,290
$10,860
$830
$990
$8,460
$9,870

March
$9,600
$900
$10,500
$960
$9,540

Quarter
$27,800
$900
$28,700
$830
$27,870

Page 1 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Solutions Manual
Direct Materials Budget
January
February
$8,460
$9,870
$3
$3

Units to be produced
Multiply by: Quantity of DM needed per unit (lbs)
Quantity needed for production
Plus:Desired ending inventory of DM
Total quanity needed
Less:Beginning inventory of DM
Quantity to purchase
Multiply by: Cost per pound
Total cost of DM purchases

$25,380
$5,922
$31,302
$5,076
$26,226
$2
$52,452

$29,610
$5,724
$35,334
$5,922
$29,412
$2
$58,824

Cash Payments for Direct Material Purchases Budget

January
February
20% of current month DM purchases
$10,490
$11,765
80% of current month DM purchases
$43,000
$41,962
Total cash payments
$53,490
$53,726

Production in units
DL labor hours per unit
Labor hours required
Direct labor cost per hour
Total cost of direct labor

Chapter 9: The Master Budget

Cash Payments for Direct Labor Budget

January
February
$8,460
$9,870
$0.05
$0.05
$423
$494
$9
$9
$3,807
$4,442

March
$9,540
$3

Quarter
$27,870
$3

$28,620
$5,376
$33,996
$5,724
$28,272
$2
$56,544

$83,610
$17,022
$100,632
$5,076
$95,556
$2
$191,112

March
$11,309
$47,059
$58,368

Quarter
$33,564
$132,021
$165,585

March
$9,540
$0.05
$477
$9
$4,293

Quarter
$27,870
$0.05
$1,394
$9
$12,542

Page 2 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Chapter 9: The Master Budget

Solutions Manual

Page 3 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Solutions Manual

Cash Payments for Manufacturing Overhead Budget

January
February
Variable manufacturing overhead costs
$9,306
$10,857
Rent
$5,500
$5,500
Other fixed MOH
$2,900
$2,900
$17,706
$19,257
Cash payments for manufacturing overhead

Cash Payments for Operating Expenses Budget

January
February
Variable operating expenses
$10,375
$12,375
Fixed operating expenses
$1,800
$1,800
Cash payments for operating expenses
$12,175
$14,175

Beginning cash balance

Plus: Cash collections
Total cash available
Less: Cash payments
Direct material purchases
Direct Labor
Manufacturing overhead costs
Operating Expenses
Tax payment
Equipment purchases
Total cash payments
Ending cash balance before financing
Financing:
Chapter 9: The Master Budget

Combined Cash Budget

January
February
$4,600
$4,432
$81,010
$106,320
$85,610
$110,752
$53,490
$3,807
$17,706
$12,175
$5,000
$92,178
-$6,568

$53,726
$4,442
$19,257
$14,175
$10,000
$12,200
$113,800
-$3,048

March
$10,494
$5,500
$2,900
$18,894

Quarter
$30,657
$5,500
$2,900
$39,057

March
$12,000
$1,800
$13,800

Quarter
$34,750
$1,800
$36,550

March
$4,952
$117,540
$122,492

Quarter
$4,600
$304,870
$309,470

$58,368
$4,293
$18,894
$13,800

$165,585
$12,542
$39,057
$36,550
$10,000
$33,800
$297,533
$11,937

$16,600
$111,955
$10,537

Page 4 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Plus: New borrowings
Less: Debt repayments
Less: Interest payments
Ending cash balance

Chapter 9: The Master Budget

Solutions Manual
$11,000

$4,432

$8,000

$4,952

$6,000
$490
$4,047

$19,000
$6,000
$490
$24,447

Page 5 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Solutions Manual

Budgeted Manufacturing Cost per Unit

Direct materials 3 lbs. each * $2 per lb.
Direct labor cost per unit
Variable manufacturing overhead costs per unit
Fixed manufacturing overhead costs per unit
Budgeted cost of manufacturing one unit

$6.00
$0.05
$1.10
$0.70
$7.85

Budgeted Income Statement

Sales revenue
Less: Cost of goods sold
Gross profit
Less: Operating expense
Less: Depreciation expense
Operating Income
Less: Interest expense
Less: Income tax expense
Net income

Chapter 9: The Master Budget

$333,600
-218230
$115,370
$36,550
4600
$74,220
$490
$22,119
$51,611

Page 6 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Solutions Manual

May
8600
$12
$103,200

April
$9,000
$860
$9,860
$900
$8,960

Chapter 9: The Master Budget

Page 7 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Solutions Manual

april
$8,960
$3
$26,880

Chapter 9: The Master Budget

Page 8 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Chapter 9: The Master Budget

Solutions Manual

Page 9 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Chapter 9: The Master Budget

Solutions Manual

Page 10 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Chapter 9: The Master Budget

Solutions Manual

Page 11 of 12

MANAGERIAL ACCOUNTING - Fourth Edition

Chapter 9: The Master Budget

Solutions Manual

Page 12 of 12