seminar 11answer group 10.pptx
TRANSCRIPT
-
7/27/2019 Seminar 11Answer Group 10.pptx
1/75
BU8101ACCOUNTING: A
USERS
PERSPECTIVE
SEMINAR 11
Group 9Wang Zeyu
Andanari Puspadin
Lee Meng Chin
Wang Haoran
Yu Qing
-
7/27/2019 Seminar 11Answer Group 10.pptx
2/75
Question 1
-
7/27/2019 Seminar 11Answer Group 10.pptx
3/75
Pearl Products Limited of Shenzhen, China,manufactures and distributes toys throughoutSouth East Asia. 3 cubic centimeters (cc) ofsolvent H300 are required to manufactureeach unit of Supermix, one of the companys
products. The company is now planning rawmaterials needs for the third quarter, thequarter in which peak sales of Supermix occur.To keep production and sales moving
smoothly, the company has the followinginventory requirements:
-
7/27/2019 Seminar 11Answer Group 10.pptx
4/75
A. The finished goods inventory on hand at theend of each month must equal to 3,000 units
of Supermix plus 20% of the next monthssales. The finished goods inventory on June30 is budgeted to be 10,000 units.0
B. The raw materials inventory on hand at theend of each month must be equal to one-half of the following months production
needs for raw materials. The raw materialson June 30 is budgeted to be 54,000cc of
solvent H300.
C. The company maintains no work in processinventories.
-
7/27/2019 Seminar 11Answer Group 10.pptx
5/75
Month Budgeted Sales in Units
July 35,000
August 40,000
September 50,000
October 30,000
November 20,000December 10,000
A sales budget for Supermix for the lastsix months of the year are as follows:
-
7/27/2019 Seminar 11Answer Group 10.pptx
6/75
1. Prepare a production budget for Supermix for the monthsJuly, August, September, and October
July August September October
Budgeted unit sales 35,000 40,000 50,000 30,000
Desired ending
inventory
11,000 13,000 9,000 7,000
Total units needed 46,000 53,000 59,000 37,000
Less beginninginventory
10,000 11,000 13,000 9,000
Units to produce 36,000 42,000 46,000 28,000
The finished goods inventory on hand at the endof each month must equal to 3,000 units ofSupermix plus 20% of the next months sales.
-
7/27/2019 Seminar 11Answer Group 10.pptx
7/75
2. Examine the production budget that you prepared in theprevious question. Why will the company produce more
units than it sells in July and August, and fewer units than itsells in September and October?
July August September October
Budgeted unit sales 35,000 40,000 50,000 30,000
Desired endinginventory
11,000 13,000 9,000 7,000
Total units needed 46,000 53,000 59,000 37,000
Less beginninginventory
10,000 11,000 13,000 9,000
Units to produce 36,000 42,000 46,000 28,000
Because higher number of sales were budgeted in the months ofAugust and September led to a higher desired ending inventorycompared to the beginning inventory in the months of July and
August. The opposite is true in September and October.
-
7/27/2019 Seminar 11Answer Group 10.pptx
8/75
Tutors additional comments
During July and August, the company isbuilding inventory in anticipation of
stronger sales in September. Thereforeproduction exceeds sales during the twomonths.
In September and October, lower sales is
anticipated for the following months, thusproduction is less than sales.
-
7/27/2019 Seminar 11Answer Group 10.pptx
9/75
3. Prepare a direct materials budget showing the quantityof solvent H300 to be purchased for July, August and
September, and for the quarter in total.
July August September October
Units to produce 36,000 42,000 46,000 28,000
Solvent per unit 3 3 3 3
Material needs (cc) 108,000 126,000 138,000 84,000Desired endinginventory
63,000 69,000 42,000
Total material needs(cc)
171,000 195,000 180,000
Less beginninginventory
54,000 63,000 69,000
Material purchases(cc)
117,000 132,000 111,000
Material purchases for the quarter = 117,000+132,000+111,000=360,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
10/75
Question 2
-
7/27/2019 Seminar 11Answer Group 10.pptx
11/75
Cash BudgetP23.4B (p.1030) Peter Corporation
Peter Corporation sells its products to a single customer. At thebeginning of the current quarter, the company reports thefollowing selected account balances:
Peters management has made the following budget estimatesregarding operations for the current quarter:
Cash $ 10,000
Accounts receivable 250,000Current payables 90,000
Sales (estimated) $ 700,000
Total costs and expenses (estimated) 500,000
Debt service payment (estimated) 260,000
Tax liability payment (estimated) 50,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
12/75
Of Peter's total costs and expenses, $40,000 is quarterlydepreciation expense, and $18,000 represents the expiration ofprepayments. The remaining $442,000 is to be financed withcurrent payables. The company's ending prepayments balanceis expected to be the same as its beginning prepaymentsbalance. Its ending current payables balance is expected to be$15,000 more than its beginning balance.
All of Peter's sales are on account. Approximately 70% of its salesare collected in the quarter in which they are made. Theremaining 30% are collected in the following quarter. Because allof the company's sales are made to a single customer, itexperiences virtually no uncollectible accounts.
Peter's minimum cash balance requirement is $10,000. Should thebalance fall below this amount, management negotiates a short-term loan with a local bank. The company's debt ratio (liabilities assets) is currently 90%.
-
7/27/2019 Seminar 11Answer Group 10.pptx
13/75
a. Compute Peters budgeted cash receipts for the quarter.
Current quarter
Receipts from previousquarter
$ 250,000
Receipts from currentquarter
490,000
Total cash receipts 740,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
14/75
b. Compute Peters payments of current payables budgeted
for the quarter.
Current quarter
Beginning balance of current payables $ 90,000
Add: Total costs and expenses (estimated) 500,000Less: Depreciation 40,000
Expiration of prepayments 18,000
Cash payments for current payables 427,000
Ending balance of current payables 105,000
(90,000+500,000) - (40,000+18,000+105,000) = 427,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
15/75
c. Compute Peters cash prepayments budgeted for thequarter.
Current quarter
Beginning balance of prepayments $ x
Add: Cash payments for prepayments 18,000
Less: Expiration of prepayments 18,000
Ending balance of prepayments x
(x+18,000) - x = 18,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
16/75
d. Prepare Peters cash budget for the quarter.
Current quarter
Beginning cash balance $ 10,000
Cash receipts 740,000
Total cash receipts $ 750,000
Less: Current payables $ 427,000
Prepayments 18,000
Debt service payment 260,000
Tax liability payment 50,000
Total cash payments $ 755,000
Balance before financing $ (5,000)
-
7/27/2019 Seminar 11Answer Group 10.pptx
17/75
e. Estimate Peters short-term borrowing requirements for thequarter.
Current quarter
Balance before financing $ (5,000)
Borrowing 15,000
Ending cash balance $ 10,000
10,000 - (-5,000) = 15,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
18/75
f. Discuss problems Peter might encounter in obtaining short-
term financing.
(Potentially) unprofitable. Peter Corporations estimated totalcosts and expenses for the quarter outweigh their estimatedsales.
High debt-ratio. Peter Corporations debt ratio is currently 90%which may impose a higher risk to creditors (banks).
-
7/27/2019 Seminar 11Answer Group 10.pptx
19/75
Question 3
-
7/27/2019 Seminar 11Answer Group 10.pptx
20/75
A few years ago, Eastern Digital Corporation
implemented a systematic budgeting processfor profit planning and control purposes. Whilethe majority of departmental managers arehappy with the new process, the factorymanager has expressed his unhappiness with
the information being generated by the system.
-
7/27/2019 Seminar 11Answer Group 10.pptx
21/75
Assembly DepartmentCost ReportFor the Month Ended 31 March, 2012
PlanningBudget
ActualResults
Variance
Machine Hours 40,000 35,000
Variable Cost:
Supplies $32,000 $29,700 $2,300 F
Scrap 20,000 19,500 500 F
Indirect Materials 56,000 51,800 4,200 FFixed Costs:
Wages and Salaries 80,000 79,200 800 F
Equipment Depreciation 60,000 60,000 -
Total Cost $248,000 $240,200 $7,800 F
A typical departmental cost report for a recent period follows:
-
7/27/2019 Seminar 11Answer Group 10.pptx
22/75
After receiving a copy of this cost report, the
supervisor of the Assembly Department said, Thesereports are great. Its really good to see how well
things are going in my department. I cant
understand why those people up there complain somuch about the reports.
For the last several years, the companys sales and
marketing department has failed to meet the salestargets stated in the companys monthly budgets.
-
7/27/2019 Seminar 11Answer Group 10.pptx
23/75
(a) The companys CEO is uneasy about the cost
reports and would like you to evaluate theirusefulness to the company.
It is not useful.
The company compares cost at differentactivity levels (the machine hours), which islike comparing apples to oranges.
-
7/27/2019 Seminar 11Answer Group 10.pptx
24/75
Tutors Additional Comments
Different activity levelVariable costs arenaturally different
The costs report only do a good job ofshowing whether fixed costs werecontrolled
They do not do a good job showingwhether variable costs are controlled
Since sales fails to meet budget,production likely falls as well.
-
7/27/2019 Seminar 11Answer Group 10.pptx
25/75
(b) What changes, if any, should be made in thereports to give better insight into how welldepartmental supervisors are controlling costs?
Flex the budget to the actual level of
activity.
Keep fixed costs constant.
-
7/27/2019 Seminar 11Answer Group 10.pptx
26/75
(c) Prepare a new performance report,
incorporating any changes you suggested inquestion (b) above.
-
7/27/2019 Seminar 11Answer Group 10.pptx
27/75
Assembly DepartmentCost Report
For the Month Ended of performance March, 2012
Cost formula
per hour
Total fixed
costs
Flexible
Budget Actual Results Variances
Units of activity35,000 35,000
Variable costs
Supplies 0.8 28,000 29,700 (1,700) F
Scrap 0.5 17,500 19,500 (2,000) FIndirect materials
1.4 49,000 51,800 (2,800) F
Total variable costs2.7 94,500 101,000 (6,500) F
Fixed cost
Wages & salaries 80,000 80,000 80,000
Equipment depreciation60,000 60,000 60,000
Total fixed costs 140,000 140,000
Total costs 234,500 241,000 (5,700) F
-
7/27/2019 Seminar 11Answer Group 10.pptx
28/75
(d) How well were costs controlled in the AssemblyDepartment in March?
Unfavorable variance in all its variable costs,which indicates the lack of control.
Tutors comments: Flexible budgetperformance report provides a muchclearer picture.
The variances indicate that costs were notcontrolled by the Assembly Department
All 3 variable costs have unfavourablevariances.
-
7/27/2019 Seminar 11Answer Group 10.pptx
29/75
Question 4
-
7/27/2019 Seminar 11Answer Group 10.pptx
30/75
1. An accountant forgot to record four adjustmentsduring 2010. Which one of the following omissions of
adjustments will overstate assets?
A. Unearned revenue is not reduced for theportion that has been earned.
B. Interest on fixed deposits has not yet beenrecorded.
C. Office supplies are not reduced for the
portion that has been used.
D. Income taxes owed but not yet paid areignored.
-
7/27/2019 Seminar 11Answer Group 10.pptx
31/75
A = L + OE
CommonStock
Revenue Expense Dividends+ - -
Net Income
Retained Earnings
-
7/27/2019 Seminar 11Answer Group 10.pptx
32/75
-
7/27/2019 Seminar 11Answer Group 10.pptx
33/75
A = L + OE
CommonStock
Revenue Expense Dividends+ - -
Net Income
Retained Earnings
-
7/27/2019 Seminar 11Answer Group 10.pptx
34/75
3. Unison Company reported net credit sales of
&2,800,000 and cost of goods sold of &1,800,000 for 2010.
Its beginning balance of accounts receivable was&320,000. During 2010, the accounts receivable balance
decreased by &60,000. What is Unisons accounts
receivable turnover rate for 2010(rounded to two
decimal places)?
A. 6.21
B. 9.66
C. 8.00
D. 5.14
-
7/27/2019 Seminar 11Answer Group 10.pptx
35/75
Accounts Receivable Turnover =
AccountsReceivableTurnover
Net Sales
Average Net Acc. Receivable=
2,800,000
320,000+(320,000-60,000)
2
= 9.66
-
7/27/2019 Seminar 11Answer Group 10.pptx
36/75
4. Art & Co. sold goods to Party House on 28December 2009, with shipping terms of FOB
destination point. Party House received the goodson 3 January 2010. Which of the following is true?
A. Art & Co. should record the sales revenue on
28 December 2009.
B. Party House should pay the transportationcosts.
C. Party House should include the goods in itsinventory at 31 December 2009.
D. Party House should record a liability for thepurchase on 3 January 2010.
-
7/27/2019 Seminar 11Answer Group 10.pptx
37/75
5. For the most recent year, DC Banks current ratiowas significantly lower than that for the industry.
What is the best possible explanation for thissituation?
A. The other companies in the industry were
profitable.
B. DC Banks liquidity has improved.
C. DC Bank has less equity than the rest of the
industry.
D. DC Banks liquidity is worse than the rest ofthe industry.
-
7/27/2019 Seminar 11Answer Group 10.pptx
38/75
-
7/27/2019 Seminar 11Answer Group 10.pptx
39/75
Monthly depreciation: ( $40,000 - $5,000 ) / 60 = $5833
Residual value when selling on 1 July 2010:
$40,000 - $5833 * 30 = $22,500 > $7,000
Lost of sale of assets
A = L + OE
Lost in stockholders equity
-
7/27/2019 Seminar 11Answer Group 10.pptx
40/75
7.Energy Consultants had total assets of $750,000and total shareholders equity of $250,000 at the
beginning of the year. During the year, total assetsincreased by $550,000 and total liabilities increasedby $200,000. The company also paid $200,000 individends. No other transactions occurred exceptrevenues and expenses. How much is net incomefor the year?
A. $950,000
B. $750,000
C. $650,000D. $550,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
41/75
Extended accounting equation:
Assets=Liabilities+(Common Stock + Net Income
- Dividends)
Net income = change of A - change of L + change of D
= $550,000 - $200,000 + $200,000
= $550,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
42/75
8. Fong Manufacturing has current assets (mainlycash) of $100,000, total assets of $250,000, current
liabilities of $20,000, and long-term liabilities of$50,000. Fong wants to buy new plant assets. Howmuch of its existing cash can Fong use to acquireplant assets without allowing its current ratio todecline below 2.0 to 1?
A. $ 40,000
B. $150,000
C. $180,000
D. $ 60,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
43/75
Current ratio = current assets / current liabilities
= ( $100,000 - X ) / $20,000
=2.0 : 1
So X = $60,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
44/75
9. H & Co. Has 5,000 3% cumulative preference sharesof $5 each, outstanding and 25,000 ordinary shares of
$2 each, outstanding. No dividends have been paidfor the past two years. If H & Co. Wishes to distribute$2 per share to the ordinary shareholders, what is thetotal amount of dividends to be declared in the
current year?
A. $50,750
B. $52,250
C. $50,000D. $2,250
-
7/27/2019 Seminar 11Answer Group 10.pptx
45/75
Dividends in arrears: 5,000 * $5 * 3% * 2
Dividends this year: 5,000 * $5 * 3% + 25,000 * $2
Total dividends to be declared in the current year:$52,250
-
7/27/2019 Seminar 11Answer Group 10.pptx
46/75
10.Which of the following will not cause a
change in the owners equity of a business?
A. Withdrawal of cash by the owner.B. Profit from sale of properties.
C. Settlement of a note payable.
D. Losses from discontinued operations.
-
7/27/2019 Seminar 11Answer Group 10.pptx
47/75
Accounting equation:
Assets = Liabilities + Owners Equity
-
7/27/2019 Seminar 11Answer Group 10.pptx
48/75
MCQ
-
7/27/2019 Seminar 11Answer Group 10.pptx
49/75
1.Which of the benefits derived from budgeting
increases management's awareness of thecompany's external economic environment?
A. Enhanced management responsibility
B. Assignment of decision-makingresponsibilities
C. Coordination of activities
D. Performance evaluation
-
7/27/2019 Seminar 11Answer Group 10.pptx
50/75
2. Which of the benefits derived from budgetingprovides a yardstick with which to measure eachdepartment's actual performance?
A. Enhanced management responsibility
B. Assignment of decision-makingresponsibilities
C. Coordination of activities
D. Performance evaluation
-
7/27/2019 Seminar 11Answer Group 10.pptx
51/75
3. You are responsible for preparing the followingbudgets or schedules:
In which ordershould you prepare these budgets andschedules?
1 Sales Budget
2 Manufacturing Cost Budget
3 Cash Budget
4 Production Schedule
5 Operating Expenses Budget6 Budgeted Balance Sheet
A. 1, 3, 4, 5, 2, 6B. 1, 4, 3, 5, 2, 6C. 1, 4, 2, 5, 3, 6D. 3, 6, 1, 2, 4, 5
-
7/27/2019 Seminar 11Answer Group 10.pptx
52/75
4. With a March 1 inventory of 12,000 units, howmany units must be produced to provide an ending
inventory of 8,000 units if Acorn Supply expectsMarch sales to be 36,000 units at $1 per unit?
A. 20,000 unitsB. 48,000 units
C. 32,000 units
D. 56,000 units
36,000 + 8,00012,000 = 32,000
-
7/27/2019 Seminar 11Answer Group 10.pptx
53/75
5. Projected Sales Forecast:
The desired ending inventory is 10% of the projected
unit sales of the subsequent period. How many unitswill be produced in thesecond time period?
TimePeriods
1st 2nd 3rd 4th
ProjectedUnit Sales
12,000 13,000 15,000 10,000
A. 13,100B. 13,200
C. 11,900D. 12,100
13,000 + 0.1*15,000 - 0.1*13,000 = 13,200
-
7/27/2019 Seminar 11Answer Group 10.pptx
54/75
6. Which of the following statement is not trueabout the relationship within the master budget?
A. The production budget are based in large part onthe sales forecast.
B. In many elements of the master budget, theamounts budgeted for the upcoming quarter are
reviewed and subdivided into monthly budgetfigures.
C. The operating budgets affect the budgetedincome statement, the cash budget, and the
budgeted balance sheet.D. The capital expenditures budget affects the direct
materials budget.
-
7/27/2019 Seminar 11Answer Group 10.pptx
55/75
7. The portion of the master budget relating toan individual responsibility center is called
which of the following?
A. Operating budget
B. Responsibility budgetC. Flexible budget
D. Financial budget
-
7/27/2019 Seminar 11Answer Group 10.pptx
56/75
Lecture11
Budgeting
LectureReview
-
7/27/2019 Seminar 11Answer Group 10.pptx
57/75
Budget
A budget is a comprehensive financial plan thatspecifies how resources will be acquired andused during a specified period of time.
-
7/27/2019 Seminar 11Answer Group 10.pptx
58/75
Budgeting
Provide standards
used for performanceevaluation and control
Provide information that
can be used to improvedecision making
Force managers to
plan for resourcerequirements
Improve communication
and coordination
-
7/27/2019 Seminar 11Answer Group 10.pptx
59/75
The Budgetary Process
Vision (Strategic Goal)
Formulate strategies to achieve vision
Prepare long-term budgets
Prepare short-term budgets (Operating Budgets)
Assign decision rights
Compare actual results to budgets
-
7/27/2019 Seminar 11Answer Group 10.pptx
60/75
Budget Periods
Operating budgets ordinarily cover aone--year period corresponding to acompanys fiscal year.
Many companies divide their annualbudget into quarterly & monthly budgets.
Operating budgets are more operationalthan strategic in nature, done by lower-
level managers.
-
7/27/2019 Seminar 11Answer Group 10.pptx
61/75
Types of Budgets
Sales Budget
Selling and Administrative Budget
Production Budget
Cash Budget
Direct Materials Budget
Direct Labor Budget
Manufacturing Overhead Budget
-
7/27/2019 Seminar 11Answer Group 10.pptx
62/75
The Sales Budget
Sales Budget =
Estimated Unit Sales Estimated Unit Price
-
7/27/2019 Seminar 11Answer Group 10.pptx
63/75
The Production Budget
Budgeted product sales in units
+ Desired product units in ending inventory
= Total product units needed
Product units in beginning inventory
= Product units to produce
Inventory Policy
-
7/27/2019 Seminar 11Answer Group 10.pptx
64/75
The Production Budget
Material Purchases
Units to produce Material needed per unit
= Material needed for units to produce
+ Desired units of material in ending inventory
= Total units of material needed
Units of material in beginning inventory
= Units of material to purchase
-
7/27/2019 Seminar 11Answer Group 10.pptx
65/75
The Production Budget
Direct Labor
Units to Produce Hours per Unit
= Total Hours RequiredWage Rate per Hour
= Direct Labor Cost
-
7/27/2019 Seminar 11Answer Group 10.pptx
66/75
The Production Budget
Manufacturing Overhead
Units to Produce Variable Overhead Rate
= Variable Overhead Cost
+ Fixed Overhead
= Total Manufacturing Overhead Cost
- Depreciation
= Manufacturing Overhead
High-Low Method
-
7/27/2019 Seminar 11Answer Group 10.pptx
67/75
Selling and Administrative
Expense Budget
Budgeted Unit Sales Variable S&A per Unit
= Variable S&A Expense
+ Fixed S&A Expense
= Total S&A Expense
- Depreciation
= S&A Expense
High-Low Method
-
7/27/2019 Seminar 11Answer Group 10.pptx
68/75
Cash Budget
Cash receipts section lists all cash inflowsexcluding cash received from financing.
Cash disbursements section consists of all cashpayments excluding repayments of principal
and interest. Cash excess or deficiency section determines if
the company will need to borrow money or if itwill be able to repay funds previously borrowed.
Financing section details the borrowings andrepayments projected to take place during thebudget period.
-
7/27/2019 Seminar 11Answer Group 10.pptx
69/75
The Budgeted
Income StatementManufacturing Overhead Cost per Unit
= Total Manufacturing Overhead
Total Labor Hours Required
(Direct Materials + Direct Labor + Mfg. Overhead) Quantity
= Total Unit Cost
-
7/27/2019 Seminar 11Answer Group 10.pptx
70/75
-
7/27/2019 Seminar 11Answer Group 10.pptx
71/75
Static vs. Flexible Budgets
Static Budgets: Traditional Budgets areprepared for a fixed activity level.
Flexible Budgets: Flexible Budgets areprepared for multiple activity levels
-
7/27/2019 Seminar 11Answer Group 10.pptx
72/75
Drawbacks of Static Budgets
Performance evaluation is difficult whenactual activity differs from the activity
originally budgeted.
-
7/27/2019 Seminar 11Answer Group 10.pptx
73/75
Flexible Budgeting
Show expenses that should haveoccurred at the actual level of activity.
May be prepared for any activity level inthe relevant range.
Reveal variances due to good costcontrol or lack of cost control.
Improve performance evaluation.
-
7/27/2019 Seminar 11Answer Group 10.pptx
74/75
Flexible Budgeting
Total variable costs change in directproportion to changes in activity.
Total fixed costs remain unchanged withinthe relevant range.
To flex a budget for different activity levels, wemust know how costs behave with changes inactivity levels.
-
7/27/2019 Seminar 11Answer Group 10.pptx
75/75
Thank you and wish you
good luck for the comingexam!