Question Content Area Activity-Based Budget Olympus, Inc., manufactures three models of mattresses: the Sleepeze, the Plushette, and the Ultima. Forecast sales for next year are 15,520 for the Sleepeze, 12,360 for the Plushette, and 5,380 for the Ultima. Gene Dixon, vice president of sales, has provided the following information: Salaries for his office (including himself at $62,500, a marketing research assistant at $43,150, and an administrative assistant at $24,950) are budgeted for $130,600 next year. Depreciation on the offices and equipment is $19,250 per year. Office supplies and other expenses total $18,450 per year. Advertising has been steady at $22,850 per year. However, the Ultima is a new product and will require extensive advertising to educate consumers on the unique features of this high-end mattress. Gene believes the company should spend 10 percent of first-year Ultima sales for a print and television campaign. Commissions on the Sleepeze and Plushette lines are 4 percent of sales. These commissions are paid to independent jobbers who sell the mattresses to retail stores. Last year, shipping for the Sleepeze and Plushette lines averaged $55 per unit sold. Gene expects the Ultima line to ship for $80 per unit sold since this model features a larger mattress. Suppose that Gene is considering three sales scenarios as follows: Pessimistic Expected Optimistic Price Quantity Price Quantity Price Quantity Sleepeze $183 12,030 $207 15,520 $207 18,210 Plushette 302 9,700 352 12,360 364 14,520 Ultima 910 1,990 1,010 5,380 1,230 5,380 Suppose Gene determines that next year's Sales Division activities include the following: Research—researching current and future conditions in the industry Shipping—arranging for shipping of mattresses and handling calls from purchasing agents at retail stores to trace shipments and correct errors Jobbers—coordinating the efforts of the independent jobbers who sell the mattresses Basic ads—placing print and television ads for the Sleepeze and Plushette lines Ultima ads—choosing and working with the advertising agency on the Ultima account Office management—operating the Sales Division office The percentage of time spent by each employee of the Sales Division on each of the above activities is given in the following table: Gene Research Assistant Administrative Assistant Research - 75 % - Shipping 25 % - 20 % Jobbers 10 15 20 Basic ads - 10 35 Ultima ads 25 - 10 Office management 40 - 15 Additional information is as follows: Depreciation on the office equipment belongs to the office management activity. Of the $18,450 for office supplies and other expenses, $5,000 can be assigned to telephone costs which can be split evenly between the shipping and jobbers' activities. An additional $2,600 per year is attributable to Internet connections and fees, and the bulk of these costs (85 percent) are assignable to research. The remainder is a cost of office management. All other office supplies and costs are assigned to the office management activity. Required: Question Content Area 1. Prepare an activity-based budget for next year by activity. Use the expected level of sales activity. If required, round answers to the nearest dollar. Olympus, Inc.Activity-Based BudgetFor Next Year Research: $- Select - - Select - $- Select - Shipping: $- Select - - Select - - Select - - Select - - Select - - Select - Jobbers: $- Select - - Select - - Select - - Select - Basic ads: $- Select - - Select - - Select - Ultima ads: $- Select - - Select - - Select - Office management: $- Select - - Select - - Select - - Select - Total $fill in the blank b43afbf80ffc04d_41 Question Content Area 2. On the basis of the budget prepared in Requirement 1, advise Gene regarding actions that might be taken to reduce expenses.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
-
Question Content Area
Activity-Based Budget
Olympus, Inc., manufactures three models of mattresses: the Sleepeze, the Plushette, and the Ultima.
Forecast sales for next year are 15,520 for the Sleepeze, 12,360 for the Plushette, and 5,380 for the Ultima. Gene Dixon, vice president of sales, has provided the following information:- Salaries for his office (including himself at $62,500, a
marketing research assistant at $43,150, and an administrative assistant at $24,950) are budgeted for $130,600 next year. Depreciation on the offices and equipment is $19,250 per year.- Office supplies and other expenses total $18,450 per year.
- Advertising has been steady at $22,850 per year. However, the Ultima is a new product and will require extensive advertising to educate consumers on the unique features of this high-end mattress. Gene believes the company should spend 10 percent of first-year Ultima sales for a print and television campaign.
- Commissions on the Sleepeze and Plushette lines are 4 percent of sales. These commissions are paid to independent jobbers who sell the mattresses to retail stores.
- Last year, shipping for the Sleepeze and Plushette lines averaged $55 per unit sold. Gene expects the Ultima line to ship for $80 per unit sold since this model features a larger mattress.
Suppose that Gene is considering three sales scenarios as follows:
Pessimistic Expected Optimistic Price Quantity Price Quantity Price Quantity Sleepeze $183 12,030 $207 15,520 $207 18,210 Plushette 302 9,700 352 12,360 364 14,520 Ultima 910 1,990 1,010 5,380 1,230 5,380 Suppose Gene determines that next year's Sales Division activities include the following:
Research—researching current and future conditions in the industry
Shipping—arranging for shipping of mattresses and handling calls from purchasing agents at retail stores to trace shipments and correct errors
Jobbers—coordinating the efforts of the independent jobbers who sell the mattresses
Basic ads—placing print and television ads for the Sleepeze and Plushette lines
Ultima ads—choosing and working with the advertising agency on the Ultima
account Office management—operating the Sales Division office
The percentage of time spent by each employee of the Sales Division on each of the above activities is given in the following table:
GeneResearch
AssistantAdministrative
AssistantResearch - 75 % - Shipping 25 % - 20 % Jobbers 10 15 20 Basic ads - 10 35 Ultima ads 25 - 10 Office management 40 - 15 Additional information is as follows:
- Depreciation on the office equipment belongs to the office management activity.
- Of the $18,450 for office supplies and other expenses, $5,000 can be assigned to telephone costs which can be split evenly between the shipping and jobbers' activities. An additional $2,600 per year is attributable to Internet connections and fees, and the bulk of these costs (85 percent) are assignable to research. The remainder is a cost of office management. All other office supplies and costs are assigned to the office management activity.
Required:
Question Content Area
1. Prepare an activity-based budget for next year by activity. Use the expected level of sales activity. If required, round answers to the nearest dollar.
Research: $- Select - - Select - $- Select - Shipping: $- Select - - Select - - Select - - Select - - Select - - Select - Jobbers: $- Select - - Select - - Select - - Select - Basic ads: $- Select - - Select - - Select - Ultima ads: $- Select - - Select - - Select - Office management: $- Select - - Select - - Select - - Select - Total $fill in the blank b43afbf80ffc04d_41 Question Content Area
2. On the basis of the budget prepared in Requirement 1, advise Gene regarding actions that might be taken to reduce expenses.
- Salaries for his office (including himself at $62,500, a
Step by step
Solved in 3 steps with 3 images