Work in process inventories will be ignored. Financial and IRS
Question: Work in process inventories will be ignored…
Work in process inventories will be ignored. Financial and IRS tax will be the same. Some projections for 2013 will be given. Standards used for the 2013 budget will be the reasonably obtainable standards. No hourly worker will work overtime. All price changes will occur on January 1st and will remain in effect for the entire year. The actual 2012 information is available while preparing the 2013 budget. All debt transactions will occur either on January 1st or December 31st.There are no bad debts.
Figures should be rounded to the whole dollar throughout the budgeting process and the control applications.
GENERAL COMPANY INFORMATION
Fanciful, Inc. is a paint manufacturing company that produces two qualities of paint, Super and Stupendous. The company was established eight years ago and began with only one type of paint. Sales of the original product have been rather stable in the past 5 years. In 2010, a second, higher-quality paint was introduced, and sales of this product have increased each year due to reasonably effective sales efforts. The president is currently concerned about the potential inefficient use of capacity and the effect that this has on profits.
All raw materials are currently purchased from outside suppliers and no difficulty is foreseen in obtaining the necessary inventories for production in the future. All inventories are currently considered to be at the lowest safe levels possible given the delivery, production, and sales cycles.
Given the current production capacity, the company will have room for expansion for the next few years without building new facilities or expanding the current building. The company will also have the option of starting a second production shift to support future sales if necessary; therefore, increased production will be obtainable through purchasing additional equipment or increasing production hours. At this time, however, the president is not considering a second shift due to the additional $1.00-per-hour shift differential that would be necessary to pay the hourly second-shift workers.
The company had a cash flow problem in 2012, but has always managed to make all payments on a timely basis. The president wishes to increase the amount of cash on hand in the future so that the company will have a greater margin of safety. To date, the company has not had difficulty obtaining financing for expansion and does not foresee any future difficulties in obtaining necessary funding for legitimate purposes.
The company has paid a consistently good dividend to the stockholders. The president would like to continue this policy in the future.
Fanciful, Inc. has two separate production departments – one for each of the paint types. Since the end products are not distinguishable, the company uses process costing, employing a FIFO inventory.
Absorption costing is used for all outside reports. All non-direct fixed costs are allocated using various allocation bases as indicated throughout the project. The Company does not use a full ABC costing system; however, it does employ some of the ABC concepts in the budgeting process.
The Administrative Department handles all of the purchasing, accounting, and secretarial duties in a highly efficient manner. The need for separate departments is not necessary at this time.
Number of machines available 26 20
Annual capacity per machine 15,000 gallons 15,000 gallons
Annual production capacity 390,000 gallons 300,000 gallons
Machine hours available per machine 1,800 hours 1,800 hours
Standard machine hour per gallon .12 hour/gallon .12 hour/gallon
Standard labor hour per machine hour 1.25 labor hr/mach.hr 1.25 labor hr/mach.hr
Actual sales volume 420,000 gallons 268,200 gallons
Number of hourly employees 29 21
Supervisors (one per each eight hourly
employees) 4 3
Raw material prices
Cans 40¢ each 40¢ each
Pigment $2.75 per pound $3.75 per pound
Raw material usage
Cans one per gallon one per gallon
Pigment two pounds per gallon two pounds per gallon
Direct labor rate $8.25 per hour $8.25 per hour
2013 PROJECTED SALES INFORMATION
The Sales Department feels very good about the prospects for 2013. The reputation of the new product, Stupendous Paint, has increased significantly due to effective advertising in the past few years. The Sales Department is ready to launch a major advertising campaign, which is expected to continue the trend of the last three years for the Stupendous brand, even with a small price increase per gallon.
Super Paint has been produced since the company began production. The sales level of this product has been rather stagnant for the last 5 years, and that trend is expected to continue in the future.
The following information regarding the two products has been gathered:
Anticipated 2013 Sales Price $10.30 per gallon $15.45 per gallon
Actual 2008 Sales 411,000 gallons None
Actual 2009 Sales 412,000 gallons None
Actual 2010 Sales 405,000 gallons 186,250 gallons
Actual 2011 Sales 430,000 gallons 223,500 gallons
Actual 2012 Sales 420,000 gallons 268,200 gallons
You have made the following conclusions about the two different products:
< >Sales growth in units will continue to be stagnant.The more recent years are more representative of continuing unit sales than years in the further past.Exponential Smoothing will be an appropriate unit sales projection method to use.
< >Unit sales growth will continue on its current increasing trend.An exponential growth function, with the year being the independent variable and the sales volume being the dependent variable, will be an appropriate sales projection method.
2013 DIRECT MATERIAL AND INVENTORY BUDGET INFORMATION
The Production Department worked in conjunction with both the sales and purchasing departments in developing desired projected inventory levels for December 31, 2013. Information regarding beginning and desired ending inventories for 2013 are as follows:
Beginning inventory Ending inventory
Cans 56,550 cans 61,700 cans
Pigment for Super Paint 63,300 pounds 70,000 pounds
Pigment for Stupendous Paint 49,700 pounds 53,750 pounds
Finished Goods Inventory
Super Paint 31,700 gallons 35,000 gallons
Stupendous Paint 24,850 gallons 27,000 gallons
The following direct material price increases are expected to occur on January 1, 2013, and remain effective for the entire year:
Price increase expected
Cans 2¢ each
Super Paint $0.14 increase over 2012 prices
Stupendous Paint $0.19 increase over 2012 prices
Inventories are accounted for using the FIFO method.
Hint: Remember that each gallon of paint requires two pounds of pigment.
2013 DIRECT LABOR BUDGET INFORMATION
During 2012, a new contract was signed with the union. As part of that agreement, no worker can work in more than one department, and no single worker can work over 2,000 hours during the year. This means that for every 2,000 hours of labor that is required for production in each department, one hourly employee is needed. For example, if a department needs 10,150 labor hours during the year, six employees will be needed (10,150 total hours/2,000 per employee = 5.075, which needs to be rounded to 6 employees).
The standard direct labor rate will increase $0.25 per hour over the 2012 rate.
Additional information regarding employee benefits is included in the section on manufacturing overhead.
2013 OVERHEAD BUDGET INFORMATION
The following information is available regarding the actual overhead costs incurred for 2012:
Variable costs Fixed costs
Indirect materials 20¢ per gallon
Indirect labor annual rate $50,000 per supervisor
Hourly employee fringe benefits 20% of wages
Hourly health benefits $1,500 per employee
Supervisor fringe benefits 20% supervisor’s salaries
Supervisor health benefits $1,500 per employee
Utilities 40¢ per machine hour
Maintenance 20¢ per machine hour *$10,000 annually
Insurance *$50,000 annually
Property taxes *$10,000 annually
Supplies *$5,000 annually
Depreciation (items held during 2012) **$250,000 annually
*These items are allocated to departments based upon production levels in gallons.
**The 2012 allocation was $141,300 to the Super Department, and $108,700 to the Stupendous
It is expected that the following changes will occur during 2013:
Variable costs Fixed costs
Indirect materials No change
Indirect labor annual rate 2.5% increase
Hourly fringe benefits No change
Hourly health benefits Increase $200/employee
Supervisor fringe benefits No change
Supervisor fringe benefits Increase $200/supervisor
Utilities No change
Maintenance Increase 5¢/MHr* Increase $500 annually
Insurance Increase $500 annually
Property taxes Increase 8.0%
Supplies Increase $200 annually
Depreciation (items held during 2012) No change
Depreciation (machinery purchased in 2013) Five-year life**
*Mhr stands for Machine hours.
** There will be no salvage value for the equipment purchased in 2013.
2013 SALES DEPARTMENT INFORMATION
The Sales Department consists of 10 representatives who report directly to the president. Each individual is on a base salary plus a commission, and the sales reps also submit meal and entertainment expenses for reimbursement. (In 2012, the meal and entertainment expenses were limited to $50 per week per sales representative based upon a 52-week year.)
The following information is available regarding the actual selling costs incurred for 2012:
Commissions 35¢ per gallon sold
Salaries $15,000 per sales representative
Fringe benefits 20% of commissions 20% of salaries
Health benefits $1,500 per sales representative
Advertising $10 per 100 gallons sold
Meals & entertainment $50 per week per representative
It is felt that the company will not need any additional sales representatives for 2013. It is expected that the following
changes will occur in 2013:
Commissions No change
Salaries No change
Fringe benefits No change No change
Health benefits Increase $200 per representative
Advertising $12 per 100 gallons sold
Meals & entertainment $60 per week per representative
Depreciation No change
2013 ADMINISTRATIVE BUDGET INFORMATION
The Administrative Department consists of the president and an office staff of eight who handle the secretarial, purchasing, and accounting duties (total of nine people). The following information is available regarding the 2012 actual costs:
Salaries $250,000 annual
Fringe benefits 20% of salaries
Health benefits $1,500 per employee
Professional fees $20,000 annually
Office supplies 3¢ per gallon sold
Telephone 1.5¢ per gallon sold
Depreciation $6,000 annually
It is felt that the level of the office and administrative staff will be adequate for the coming year. It is expected that the
following changes will occur in 2013:
Salaries Increase 3% annually
Fringe benefits No change
Health benefits Increase $200 per employee
Professional fees Increase of $1,500
Office supplies Increase 1¢ per gallon sold
Telephone Increase ¼¢ per gallon sold
Depreciation No change
2013 INCOME TAX INFORMATION
The current federal and state income tax rates total 40%. All taxes for the year will be paid by the end of the year,
which means that there will be no accrued taxes on December 31, 2013.
2013 ACCOUNTS RECEIVABLE INFORMATION
It is expected that sales will occur evenly throughout the year and that there will be no cash sales. Seventy-five percent of monthly sales will be collected in the month following the sale, and the remaining 25% will be collected by the end of the second
month. No bad debts are anticipated.
2013 ACCOUNTS PAYABLE INFORMATION
This account represents the purchases for raw materials only. It is expected that purchases will be made evenly throughout
the year, and that all purchases will be paid for during the month following the purchase.
2013 WAGE AND SALARY INFORMATION
The accrued wage account will include all direct labor, indirect labor, sales commissions and salaries, and administrative salaries. All wages are earned evenly throughout the year, and employees are paid twice each month. On December 31, 2013, the accrued wages will include wages representing one full payroll period.
2013 ACCRUED OTHER INFORMATION
This account includes all other cash expenses not included in Account Payable and Accrued Wages. It is the company’s policy to pay all other expenses during the month following the purchase. These expenses will be incurred evenly throughout the year. The 20% fringe benefits will be paid on all wages, salaries, and commissions.
2013 PROPERTY, PLANT, AND EQUIPMENT INFORMATION
Property, plant, and equipment consist of the following on December 31, 2012:
Property and plant $750,000
Total Property, Plant, and Equipment $1,775,000
Each additional machine that is needed to support the production level expected during 2013 will cost $30,000 and be depreciated over five years using the straight-line method. Assume that any equipment purchases are made on the first day of January and are operational throughout the entire year.
No new equipment will be needed for the sales and administrative departments.
2013 LONG-TERM DEBT INFORMATION
A long-term debt repayment (principle only) will be made on December 31, 2013 for $255,000. The interest rate charged on the debt balance throughout 2013 will be 7.5%, and will be paid on December 31, 2013.
If an additional machine is purchased, $5,000 will be paid in cash and the remaining $25,000 will be financed at the 7.5% rate. This same proportion of cash/additional debt will be applied to all additional equipment purchased during 2013. Again, any purchases will be made on January 1, 2013.
Fanciful, Inc.’s policy is to pay dividends on the last day of each quarter. The total anticipated dividends for 2013 are $2.50 per share.
Unless otherwise noted, information will remain unchanged from 2012 through 2013.
2012 BALANCE SHEET AND INCOME STATEMENT
The Income Statement and Balance Sheet for Fanciful, Inc. for 2012 are as follows:
STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 2012
Cost of goods sold 6,620,946
Gross Margin 1,649,054
Selling expenses $581,060
Office & administrative expenses 373,010 954,070
Operating income 694,984
Interest expense 85,950
Income before tax 609,034
Income tax 243,614
Net income $365,420
DECEMBER 31, 2012
Accounts receivable 827,000
Inventory-Raw materials 383,037
Inventory-Finished goods 551,835
Plant and equipment 1,775,000
Less Accumulated Depreciation (615,000)
Total Assets $3,071,872
Accounts payable $383,016
Accrued wages 76,097
Accrued other 74,083
Long-term debt 1,125,000
Total liabilities 1,658,196
Common stock, $5 par value $400,000
Additional paid-in 495,000
Retained earnings 518,676
Total Stockholders’ equity 1,413,676
Total liabilities and
stockholders’ equity $3,071,872
- Prepare the following budgets for the fiscal year ending December 31, 2013, using the provided spreadsheets. Note: It is required to use the provided worksheets using Excel formulas.
- A sales projection in units using the methods suggested. (10 points)
- Sales budget (10 points)
- Production budget (10 points)
- Direct materials budget (10 points)
- Direct labor budget (10 points)
- Manufacturing overhead budget (10 points)
- Projected Cost of Goods Manufactured (absorption costing) (10 points)
Loss of 20 points for not using the provided Excel worksheets
- Capital expenditures budget (10 points)
- Selling expenses budget (10 points)
- Administrative expenses budget (10 points)
- Proforma income statement (absorption costing) (20 points)
- Cash budget (25 points)
- Proforma balance sheet (25 points)
- Comment on the strengths and weaknesses of this company. What concerns do you have? What recommendations do you have for the future? (10 points)
Loss of 25 points for not using provided Excel worksheets.