LearnCo LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget. The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be. In addition, the company is interested in budgeting for selling and administrative costs, and in creating a budgeted income statement showing a prediction of net income for 20Y2. You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets. Sales Budget The sales budget often uses the prior year’s sales as a starting point, and then sales quantities are revised for various factors such as planned advertising and promotion, projected pricing changes, and expected industry and general economic conditions. LearnCo has completed reviewing its prior year’s sales and has prepared the following sales budget. After reviewing LearnCo’s sales budget, you note that three numbers have been omitted. The company’s controller has told you that the units sold for the Basic and Deluxe models are expected to be the same. Fill in the missing amounts. LearnCo Sales Budget For the Year Ending December 31, 20Y2 Product Unit Sales Volume Unit Selling Price Total Sales Basic Abacus fill in the blank d954fbfd7064033_1 $6 $216,000 Deluxe Abacus fill in the blank d954fbfd7064033_2 fill in the blank d954fbfd7064033_3 504,000 Totals 72,000 $720,000 Feedback Production Budget The production budget should be integrated with the sales budget to ensure that production and sales are kept in balance during the year. The production budget estimates the number of units to be manufactured to meet budgeted sales and desired inventory levels. You note that LearnCo has omitted six numbers from the following production budget and fill in the missing amounts. You may need to use numbers from the sales budget you prepared. LearnCo Production Budget For the Year Ending December 31, 20Y2 Units Basic Units Deluxe Expected units to be sold (from Sales Budget) fill in the blank 60111cf9004d062_1 fill in the blank 60111cf9004d062_2 Desired ending inventory, December 31, 20Y2 1,000 3,000 Total units available fill in the blank 60111cf9004d062_3 fill in the blank 60111cf9004d062_4 Estimated beginning inventory, January 1, 20Y2 (1,050) (2,100) Total units to be produced fill in the blank 60111cf9004d062_5 fill in the blank 60111cf9004d062_6 Feedback Direct Materials Purchases Budget The direct materials purchases budget should be integrated with the production budget to ensure that production is not interrupted during the year. Before you make any changes to the budget, you review the information on the following Direct Materials Data Table and enter the units to be produced from the Production Budget. After scanning the direct materials purchases budget (which follows the Direct Materials Data Table), you observe that LearnCo has omitted quite a few numbers from the budget. Fill in the missing amounts. You may need to use numbers from the Direct Materials Data Table, or from the sales budget and production budget you prepared. When required, round your answers to the nearest dollar. Direct Materials Data Table Wood Pieces Beads Packages required per unit: Basic abacus 1 2 Deluxe abacus 2 3 Cost per package: Wood pieces $0.20 Beads $0.20 Units to be produced (from Production Budget): Basic abacus fill in the blank d9e8ac00dfbafb3_1 Deluxe abacus fill in the blank d9e8ac00dfbafb3_2 LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2 Direct Materials Wood Pieces Beads Total Packages required for production: Basic abacus fill in the blank d9e8ac00dfbafb3_3 fill in the blank d9e8ac00dfbafb3_4 Deluxe abacus fill in the blank d9e8ac00dfbafb3_5 fill in the blank d9e8ac00dfbafb3_6 Desired inventory, December 31, 20Y2 2,200 5,000 Total packages available fill in the blank d9e8ac00dfbafb3_7 fill in the blank d9e8ac00dfbafb3_8 Estimated inventory, January 1, 20Y2 (3,500) (4,500) Total packages to be purchased fill in the blank d9e8ac00dfbafb3_9 fill in the blank d9e8ac00dfbafb3_10 Unit price (per package) × $fill in the blank d9e8ac00dfbafb3_11 × $fill in the blank d9e8ac00dfbafb3_12 Total direct materials to be purchased $fill in the blank d9e8ac00dfbafb3_13 $fill in the blank d9e8ac00dfbafb3_14 $58,310

LearnCo LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget. The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be. In addition, the company is interested in budgeting for selling and administrative costs, and in creating a budgeted income statement showing a prediction of net income for 20Y2. You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets. Sales Budget The sales budget often uses the prior year’s sales as a starting point, and then sales quantities are revised for various factors such as planned advertising and promotion, projected pricing changes, and expected industry and general economic conditions. LearnCo has completed reviewing its prior year’s sales and has prepared the following sales budget. After reviewing LearnCo’s sales budget, you note that three numbers have been omitted. The company’s controller has told you that the units sold for the Basic and Deluxe models are expected to be the same. Fill in the missing amounts. LearnCo Sales Budget For the Year Ending December 31, 20Y2 Product Unit Sales Volume Unit Selling Price Total Sales Basic Abacus fill in the blank d954fbfd7064033_1 $6 $216,000 Deluxe Abacus fill in the blank d954fbfd7064033_2 fill in the blank d954fbfd7064033_3 504,000 Totals 72,000 $720,000 Feedback Production Budget The production budget should be integrated with the sales budget to ensure that production and sales are kept in balance during the year. The production budget estimates the number of units to be manufactured to meet budgeted sales and desired inventory levels. You note that LearnCo has omitted six numbers from the following production budget and fill in the missing amounts. You may need to use numbers from the sales budget you prepared. LearnCo Production Budget For the Year Ending December 31, 20Y2 Units Basic Units Deluxe Expected units to be sold (from Sales Budget) fill in the blank 60111cf9004d062_1 fill in the blank 60111cf9004d062_2 Desired ending inventory, December 31, 20Y2 1,000 3,000 Total units available fill in the blank 60111cf9004d062_3 fill in the blank 60111cf9004d062_4 Estimated beginning inventory, January 1, 20Y2 (1,050) (2,100) Total units to be produced fill in the blank 60111cf9004d062_5 fill in the blank 60111cf9004d062_6 Feedback Direct Materials Purchases Budget The direct materials purchases budget should be integrated with the production budget to ensure that production is not interrupted during the year. Before you make any changes to the budget, you review the information on the following Direct Materials Data Table and enter the units to be produced from the Production Budget. After scanning the direct materials purchases budget (which follows the Direct Materials Data Table), you observe that LearnCo has omitted quite a few numbers from the budget. Fill in the missing amounts. You may need to use numbers from the Direct Materials Data Table, or from the sales budget and production budget you prepared. When required, round your answers to the nearest dollar. Direct Materials Data Table Wood Pieces Beads Packages required per unit: Basic abacus 1 2 Deluxe abacus 2 3 Cost per package: Wood pieces $0.20 Beads $0.20 Units to be produced (from Production Budget): Basic abacus fill in the blank d9e8ac00dfbafb3_1 Deluxe abacus fill in the blank d9e8ac00dfbafb3_2 LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2 Direct Materials Wood Pieces Beads Total Packages required for production: Basic abacus fill in the blank d9e8ac00dfbafb3_3 fill in the blank d9e8ac00dfbafb3_4 Deluxe abacus fill in the blank d9e8ac00dfbafb3_5 fill in the blank d9e8ac00dfbafb3_6 Desired inventory, December 31, 20Y2 2,200 5,000 Total packages available fill in the blank d9e8ac00dfbafb3_7 fill in the blank d9e8ac00dfbafb3_8 Estimated inventory, January 1, 20Y2 (3,500) (4,500) Total packages to be purchased fill in the blank d9e8ac00dfbafb3_9 fill in the blank d9e8ac00dfbafb3_10 Unit price (per package) × $fill in the blank d9e8ac00dfbafb3_11 × $fill in the blank d9e8ac00dfbafb3_12 Total direct materials to be purchased $fill in the blank d9e8ac00dfbafb3_13 $fill in the blank d9e8ac00dfbafb3_14 $58,310

Managerial Accounting

15th Edition

ISBN:9781337912020

Author:Carl Warren, Ph.d. Cma William B. Tayler

Publisher:Carl Warren, Ph.d. Cma William B. Tayler

Chapter8: Budgeting

Section: Chapter Questions

Problem 4CMA: Krouse Company produces two products, forged putter heads and laminated putter heads, which are sold...

See similar textbooks

Related questions

Question

LearnCo

LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model. The company began operations on January 1, 20Y1, and is planning for 20Y2, its second year of operations, by preparing budgets from its master budget.

The company is trying to decide how many units to manufacture, how much it might spend on direct materials and direct labor, and what their factory overhead expenses might be. In addition, the company is interested in budgeting for selling and administrative costs, and in creating a budgeted income statement showing a prediction of net income for 20Y2.

You have been asked to assist the controller of LearnCo in preparing the 20Y2 budgets.

Sales Budget

The sales budget often uses the prior year’s sales as a starting point, and then sales quantities are revised for various factors such as planned advertising and promotion, projected pricing changes, and expected industry and general economic conditions. LearnCo has completed reviewing its prior year’s sales and has prepared the following sales budget.

After reviewing LearnCo’s sales budget, you note that three numbers have been omitted. The company’s controller has told you that the units sold for the Basic and Deluxe models are expected to be the same. Fill in the missing amounts.

LearnCo Sales Budget For the Year Ending December 31, 20Y2
Product	Unit Sales Volume	Unit Selling Price	Total Sales
Basic Abacus	fill in the blank d954fbfd7064033_1	$6	$216,000
Deluxe Abacus	fill in the blank d954fbfd7064033_2	fill in the blank d954fbfd7064033_3	504,000
Totals	72,000		$720,000

Feedback

Production Budget

The production budget should be integrated with the sales budget to ensure that production and sales are kept in balance during the year. The production budget estimates the number of units to be manufactured to meet budgeted sales and desired inventory levels.

You note that LearnCo has omitted six numbers from the following production budget and fill in the missing amounts. You may need to use numbers from the sales budget you prepared.

LearnCo Production Budget For the Year Ending December 31, 20Y2
	Units Basic	Units Deluxe
Expected units to be sold (from Sales Budget)	fill in the blank 60111cf9004d062_1	fill in the blank 60111cf9004d062_2
Desired ending inventory, December 31, 20Y2	1,000	3,000
Total units available	fill in the blank 60111cf9004d062_3	fill in the blank 60111cf9004d062_4
Estimated beginning inventory, January 1, 20Y2	(1,050)	(2,100)
Total units to be produced	fill in the blank 60111cf9004d062_5	fill in the blank 60111cf9004d062_6

Feedback

Direct Materials Purchases Budget

The direct materials purchases budget should be integrated with the production budget to ensure that production is not interrupted during the year.

Before you make any changes to the budget, you review the information on the following Direct Materials Data Table and enter the units to be produced from the Production Budget. After scanning the direct materials purchases budget (which follows the Direct Materials Data Table), you observe that LearnCo has omitted quite a few numbers from the budget. Fill in the missing amounts. You may need to use numbers from the Direct Materials Data Table, or from the sales budget and production budget you prepared. When required, round your answers to the nearest dollar.

Direct Materials Data Table
	Wood Pieces	Beads
Packages required per unit:
Basic abacus	1	2
Deluxe abacus	2	3
Cost per package:
Wood pieces	$0.20
Beads	$0.20
Units to be produced (from Production Budget):
Basic abacus	fill in the blank d9e8ac00dfbafb3_1
Deluxe abacus	fill in the blank d9e8ac00dfbafb3_2

LearnCo Direct Materials Purchases Budget For the Year Ending December 31, 20Y2
	Direct Materials
	Wood Pieces	Beads	Total
Packages required for production:
Basic abacus	fill in the blank d9e8ac00dfbafb3_3	fill in the blank d9e8ac00dfbafb3_4
Deluxe abacus	fill in the blank d9e8ac00dfbafb3_5	fill in the blank d9e8ac00dfbafb3_6
Desired inventory, December 31, 20Y2	2,200	5,000
Total packages available	fill in the blank d9e8ac00dfbafb3_7	fill in the blank d9e8ac00dfbafb3_8
Estimated inventory, January 1, 20Y2	(3,500)	(4,500)
Total packages to be purchased	fill in the blank d9e8ac00dfbafb3_9	fill in the blank d9e8ac00dfbafb3_10
Unit price (per package)	× $fill in the blank d9e8ac00dfbafb3_11	× $fill in the blank d9e8ac00dfbafb3_12
Total direct materials to be purchased	$fill in the blank d9e8ac00dfbafb3_13	$fill in the blank d9e8ac00dfbafb3_14	$58,310

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 2 steps

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

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.