Luxury Goods Pty Ltd is preparing a master budget for the quarter ending 30 September 2022 and has compiled the following data.   The firm sells a single product at a price of $60 per unit. The sales forecast (in units) prepared by the marketing department for the quarter ending 30 June 2022 and the first 7 months of the next financial year is as follows. 40% of the sales are collected in the month of sale, 40% are collected in the following month, and 20% are collected in the second month following the sale.   The beginning inventories on 1 July 2022 will be 10 800 units of finished goods and no raw materials. The ending finished goods inventory should equal 20% of the sales requirements for the next 3 months, and the raw materials ending inventory should equal 40% of the next month’s production.   80% of the material purchases are paid in the quarter of purchase and 20% are paid in the following quarter. The amount owing for purchases at 1 July 2022 is $196 800.   Variable selling expenses are 5% of sales. Administrative expenses are $126 000 per quarter, of which $20 000 represents depreciation expense and $96 000 is wages. Fixed selling expenses are $36 000 each quarter. All selling and administrative expenses are paid in the quarter in which they are incurred.   The production requirements are below.   The direct materials are purchased for $8 a kilogram. The direct labour wage rate is $24 an hour. The factory overhead cost is $154 000 per month and is paid in the month incurred (except for depreciation of $28 000).   The 1 July 2022 cash balance is expected to be $40 320.   Required: (Do the calculation in excel)  Prepare a sales budget by month for the period May to September 2022. Determine estimated cash collections from receivables for the first quarter of the financial year ending 30 September 2022. Calculate the number of units to be produced in the first quarter of the financial year ending 30 September 2022. Prepare a direct materials budget for the first quarter of the financial year ending 30 September 2022. Prepare a cash budget for the first quarter of the financial year ending 30 September 2022 including any necessary schedules. Prepare a budgeted income statement for the first quarter of the financial year ending 30 September 2022.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

Luxury Goods Pty Ltd is preparing a master budget for the quarter ending 30 September 2022 and has compiled the following data.

 

  • The firm sells a single product at a price of $60 per unit. The sales forecast (in units) prepared by the marketing department for the quarter ending 30 June 2022 and the first 7 months of the next financial year is as follows.
  • 40% of the sales are collected in the month of sale, 40% are collected in the following month, and 20% are collected in the second month following the sale.

 

  • The beginning inventories on 1 July 2022 will be 10 800 units of finished goods and no raw materials. The ending finished goods inventory should equal 20% of the sales requirements for the next 3 months, and the raw materials ending inventory should equal 40% of the next month’s production.

 

  • 80% of the material purchases are paid in the quarter of purchase and 20% are paid in the following quarter. The amount owing for purchases at 1 July 2022 is $196 800.

 

  • Variable selling expenses are 5% of sales. Administrative expenses are $126 000 per quarter, of which $20 000 represents depreciation expense and $96 000 is wages. Fixed selling expenses are $36 000 each quarter. All selling and administrative expenses are paid in the quarter in which they are incurred.

 

  • The production requirements are below.

  The direct materials are purchased for $8 a kilogram. The direct labour wage rate is $24 an hour. The factory overhead cost is $154 000 per month and is paid in the month incurred (except for depreciation of $28 000).

 

  • The 1 July 2022 cash balance is expected to be $40 320.

 

Required: (Do the calculation in excel) 

  1. Prepare a sales budget by month for the period May to September 2022.
  2. Determine estimated cash collections from receivables for the first quarter of the financial year ending 30 September 2022.
  3. Calculate the number of units to be produced in the first quarter of the financial year ending 30 September 2022.
  4. Prepare a direct materials budget for the first quarter of the financial year ending 30 September 2022.
  5. Prepare a cash budget for the first quarter of the financial year ending 30 September 2022 including any necessary schedules.
  6. Prepare a budgeted income statement for the first quarter of the financial year ending 30 September 2022.
 
Per unit
Direct materials
1.1 kg
Direct labour
0.5 hour
Transcribed Image Text:Per unit Direct materials 1.1 kg Direct labour 0.5 hour
April
May
June
July
August
September
October
November
December
January
Number of units
28 800
28 800
30 000
31 200
33 600
33 600
37 200
38 400
43 200
57 600
Transcribed Image Text:April May June July August September October November December January Number of units 28 800 28 800 30 000 31 200 33 600 33 600 37 200 38 400 43 200 57 600
Expert Solution
steps

Step by step

Solved in 5 steps

Blurred answer
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question

Prepare a direct materials budget for the first quarter of the financial year ending 30 September 2022.

Prepare a cash budget for the first quarter of the financial year ending 30 September 2022 including any necessary schedules.

Prepare a budgeted income statement for the first quarter of the financial year ending 30 September 2022.

Solution
Bartleby Expert
SEE SOLUTION
Follow-up Question
  1. Prepare a direct materials budget for the first quarter of the financial year ending 30 September 2022.
  2. Prepare a cash budget for the first quarter of the financial year ending 30 September 2022 including any necessary schedules.
  3. Prepare a budgeted income statement for the first quarter of the financial year ending 30 September 2022.
Solution
Bartleby Expert
SEE SOLUTION
Follow-up Question

how about these 3 requirments 

Prepare a direct materials budget for the first quarter of the financial year ending 30 September 2022.

Prepare a cash budget for the first quarter of the financial year ending 30 September 2022 including any necessary schedules.

Prepare a budgeted income statement for the first quarter of the financial year ending 30 September 2022.

Solution
Bartleby Expert
SEE SOLUTION
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education