CPAPrepChapter6 - CHAPTER 6 MASTER BUDGET AND...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
CHAPTER 6 MASTER BUDGET AND RESPONSIBILITY ACCOUNTING 6-22 (15–20 min.) Revenues, production, and purchases budget. 1. 900,000 motorcycles × 400,000 yen = 360,000,000,000 yen 2. Budgeted sales (motorcycles) 900,000 Add target ending finished goods inventory 80,000 Total requirements 980,000 Deduct beginning finished goods inventory 100,000 Units to be produced 880,000 3. Direct materials to be used in production, 880,000 × 2 (wheels) 1,760,000 Add target ending direct materials inventory 60,000 Total requirements 1,820,000 Deduct beginning direct materials inventory 50,000 Direct materials to be purchased (wheels) 1,770,000 Cost per wheel in yen 16,000 Direct materials purchase cost in yen 28,320,000,000 Note the relatively small inventory of wheels. In Japan, suppliers tend to be located very close to the major manufacturer. Inventories are controlled by just-in-time and similar systems. Indeed, some direct materials inventories are almost nonexistent. 6-28 (40 min.) Budget schedules for a manufacturer. 1a. Revenues Budget Executive Line Chairman Line Total Units sold 740 390 Selling price $ 1,020 $ 1,600 Budgeted revenues $754,800 $624,000 $1,378,800 b. Production Budget in Units Executive Line Chairman Line Budgeted unit sales 740 390 Add budgeted ending fin. goods inventory 30 15 Total requirements 770 405 Deduct beginning fin. goods. inventory 20 5 Budgeted production 750 400 6-1
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
c. Direct Materials Usage Budget (units) Oak Red Oak Oak Legs Red Oak Legs Total Executive Line: 1. Budgeted input per f.g. unit 16 4 2. Budgeted production 750 750 3. Budgeted usage (1 × 2) 12,000 3,000 Chairman Line: 4. Budgeted input per f.g. unit 25 4 5. Budgeted production 400 400 6. Budgeted usage (4 × 5) 10,000 1,600 7. Total direct materials usage (3 + 6) 12,000 10,000 3,000 1,600 Direct Materials Cost Budget 8. Beginning inventory 320 150 100 40 9. Unit price (FIFO) $18 $23 $11 $17 10. Cost of DM used from beginning inventory (8 × 9) $5,760 $3,450 $1,100 $680 $10,990 11. Materials to be used from purchases (7 – 8) 11,680 9,850 2,900 1,560 12. Cost of DM in March $20 $25 $12 $18 13. Cost of DM purchased and used in March (11 × 12) $233,600 $246,250 $34,800 $28,080 $542,730 14. Direct materials to be used (10 + 13) $239,360 $249,700 $35,900 $28,760 $553,720 Direct Materials Purchases Budget Oak Red Oak Oak Legs Red Oak Legs Total Budgeted usage (from line 7) 12,000 10,000 3,000 1,600 Add target ending inventory 192 200 80 44 Total requirements 12,192 10,200 3,080 1,644 Deduct beginning inventory 320 150 100 40 Total DM purchases 11,872 10,050 2,980 1,604 Purchase price (March) $20 $25 $12 $18 ________ Total purchases $237,440 $251,250 $35,760 $28,872 $553,322 d. Direct Manufacturing Labor Budget Output Direct Manuf. Labor- Units Hours per Total Hourly Produced Output Unit Hours Rate Total Executive Line 750 3 2,250 $30 $ 67,500 Chairman Line 400 5 2,000 $30 60,000 4,250 $127,500 6-2
Background image of page 2
e. Manufacturing Overhead Budget
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 08/11/2009 for the course ACCT 612 taught by Professor Jamesswanson during the Spring '09 term at Univ. of Massachusetts Med. School.

Page1 / 9

CPAPrepChapter6 - CHAPTER 6 MASTER BUDGET AND...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online