You will be using the budgeting assumptions provided for Milo-Freeze Company. Milo-Freeze Company manufactures and sells a product that has seasonal variations in demand with peak sales coming in the...

1 answer below »

You will be using the budgeting assumptions provided for Milo-Freeze Company. Milo-Freeze Company manufactures and sells a product that has seasonal variations in demand with peak sales coming in the third quarter. The following information concerns operations for Year 2 (the coming year) and for the first two quarters of Year 3. You are asked to prepare a Master Budget report to assist in their decision making. You will prepare the following budgets.



  1. Sales budget

  2. Cash collections budget

  3. Production budget

  4. Direct materials budget

  5. Schedule of expected cash payments for purchases of materials




Course Project: Master Budget Milo-Freeze Company Description This course contains a Course Project, where you will be required to submit the final completed project at the end of Week 7. Using the budgeting assumptions provided for Milo-Freeze Company, you will prepare a sales budget, a production budget, a direct materials budget and a schedule of expected cash payments for purchases of materials. An Excel template will be provided and required to use to complete and submit. Budgeting Assumptions Milo-Freeze Company manufactures and sells a product that has seasonal variations in demand, with peak sales coming in the third quarter. The following information concerns operations for Year 2- the coming year- and for the first two quarters of Year 3: a) The company’s single product sells for $10 per unit. Budgeted sales in units for the next six quarters are as follows: Year 2 Quarter Year 3 Quarter 1 2 3 4 1 2 Budgeted unit sales 40,000 60,000 100,000 50,000 70,000 80,000 b) Sales are collected in the following pattern: 75% in the quarter the sales are made, and the remaining 25% in the following quarter. On January 1, Year 2, the company’s balance sheet showed $65,000 in accounts receivable, all of which will be collected by the end of first quarter. Bad debts are negligible and can be ignored. c) The company desires an ending inventory of finished units on hand at the end of each quarter equal to 30% of the budgeted sales for the next quarter. On December 31, Year 1, the company had 12,000 units on hand. d) Six pounds of raw materials are required to complete one unit of product. The company requires an ending inventory of raw materials on hand at the end of each quarter equal to 10% of the production needs of the following quarter. On December 31, Year 1, the company had 23,000 pounds of raw materials on hand. e) The raw material costs $0.80 per pound. Purchases of raw material are paid for in the following pattern: 60% paid in the quarter the purchases are made, and the remaining 40% paid in the following quarter. On January 1, Year 2, the company’s balance sheet showed $81,500 in accounts payable for raw material purchases, all of which will be paid for in the first quarter of the year. Overall Requirements Prepare the following budgets and schedules for the year, showing both quarterly and total figures: 1. A sales budget. 2. A cash collections budget. 3. A production budget. 4. A direct materials budget. 5. Cash payments for purchases of materials schedule. Your final project should be completed and submitted as an Excel file. Grade Information The entire project will be graded by the instructor at the end of the final submission in Week 7, and one grade will be assigned for the entire project. The project will count for 20% of your overall course grade.   Category Points % Description Sales Budget 40 20.0% A quality sales budget report will have correct calculations of sales. Supporting calculations must be shown, either as a formula, or as text typed into a different cell. Cash Collections Budget 40 20.0% A quality cash collections report will have correct calculations of cash collected on credit sales. Supporting calculations must be shown, either as a formula, or as text typed into a different cell. Production Budget 40 20.0% A quality production report will have correct calculations of how many units are required to produce. Supporting calculations must be shown, either as a formula, or as text typed into a different cell. Direct Materials Budget 40 20.0% A quality direct materials report will have correct calculations of the materials to be purchased. Supporting calculations must be shown, either as a formula, or as text typed into a different cell. Cash Payments for Purchases 40 20.0% A quality cash payments report will have correct calculations representing the cash disbursements for purchases. Supporting calculations must be shown, either as a formula, or as text typed into a different cell. Total 200 100.0% A quality report will meet or exceed all of the above requirements. ACCT360 MANAGERIAL ACCOUNTING
Answered Same DayFeb 22, 2021

Answer To: You will be using the budgeting assumptions provided for Milo-Freeze Company. Milo-Freeze Company...

Nitish Lath answered on Feb 23 2021
144 Votes
Title Page
                                Student Name:
                                Course Name:
                                Instructor:
                                Date:
Sales Budget
    Milo-
Freeze Company
    Sales Budget
    For the year
        Year 2 Quarter
        1    2    3    4    Year 2
    Budgeted unit sales    40,000    60,000    100,000    50,000    250,000
    Selling price per unit    $ 10.00    $ 10.00    $ 10.00    $ 10.00    $ 10.00
    Total Sales    400,000    600,000    1,000,000    500,000    2,500,000
    Percentage of sales collected in the period of the sale            75%    
    Percentage of sales collected in the period after the sale            25%    
Cash Collections Budget
    Milo-Freeze Company
    Cash Collections Budget
    For the year
    Percentage of sales collected in the period of the sale            75%    
    Percentage of sales collected in the period after the sale            25%    
         Year 2 Quarter                
        1    2    3    4    Year 2
    Accounts receivable, beginning Balance    $ 65,000                $ 65,000
    First quarter sales    300,000    $ 100,000            400,000
    Second quarter sales        450,000    $ 150,000        600,000
    Third quarter sales            750,000    $ 250,000    1,000,000    
    Fourth quarter sales                375,000    375,000    
    Total cash collections    $ 365,000    $ 550,000    $ 900,000    $ 625,000    $ ...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here