{"id":163,"date":"2015-09-15T16:06:02","date_gmt":"2015-09-15T16:06:02","guid":{"rendered":"https:\/\/courses.candelalearning.com\/managacct2x10xmaster\/?post_type=chapter&#038;p=163"},"modified":"2016-01-01T14:02:42","modified_gmt":"2016-01-01T14:02:42","slug":"sales-and-purchases-budgets","status":"publish","type":"chapter","link":"https:\/\/courses.lumenlearning.com\/suny-managacct\/chapter\/sales-and-purchases-budgets\/","title":{"raw":"7.3 Operating Budgets","rendered":"7.3 Operating Budgets"},"content":{"raw":"<p class=\"GTtextbody\">In this Operating Budget section, we will discuss the following budgets:<\/p>\r\n\r\n<ol>\r\n\t<li class=\"GTtextbody\">Sales Budget<\/li>\r\n\t<li class=\"GTtextbody\">Production Budget<\/li>\r\n\t<li class=\"GTtextbody\">Cost of Goods Sold Budget<\/li>\r\n\t<li class=\"GTtextbody\">Selling and Administrative Expense Budget<\/li>\r\n\t<li class=\"GTtextbody\">Income Statement<\/li>\r\n<\/ol>\r\n<strong>Sales budget<\/strong> The cornerstone of the budgeting process is the sales budget because the usefulness of the entire operating budget depends on it. The sales budget involves estimating or forecasting how much demand exists for a company's goods and then determining if a realistic, attainable profit can be achieved based on this demand. Sales forecasting can involve either formal or informal techniques, or both.\u00a0 The video below illustrates a sales budget (watch the first 4 minutes of the video only for the sales budget).\r\n\r\nhttps:\/\/youtu.be\/frCX_bsFsao\r\n<p class=\"GTtextbody\">Formal sales forecasting techniques often involve the use of statistical tools. For example, to predict sales for the coming period, management may use economic indicators (or variables) such as the gross national product or gross national personal income, and other variables such as population growth, per capita income, new construction, and population migration.<\/p>\r\n<p class=\"GTtextbody\">To use economic indicators to forecast sales, a relationship must exist between the indicators (called independent variables) and the sales that are being forecast (called the dependent variable). Then management can use statistical techniques to predict sales based on the economic indicators.<\/p>\r\n<p class=\"GTtextbody\">Management often supplements formal techniques with informal sales forecasting techniques such as intuition or judgment. In some instances, management modifies sales projections using formal techniques based on other changes in the environment. Examples include the effect on sales of any changes in the expected level of advertising expenditures, the entry of new competitors, and\/or the addition or elimination of products or sales territories. In other instances, companies do not use any formal techniques. Instead, sales managers and salespersons estimate how much they can sell. Managers then add up the estimates to arrive at total estimated sales for the period.<\/p>\r\n<p class=\"GTtextbody\">Usually, the sales manager is responsible for the sales budget and prepares it in units and then in dollars by multiplying the units by their selling price. The sales budget in units is the basis of the remaining budgets that support the operating budget.<\/p>\r\n<p class=\"GTtextbody\">We will be illustrating the step-by-step preparation of a master budget for Leed Company, which manufactures low-priced running shoes.\u00a0 Most companies develop the sales budget in units and sales dollars because the remaining budgets will use both sales units and sales dollars.<\/p>\r\n<p class=\"GTtextbody\">To illustrate this step, assume that Leed\u2019s management forecasts sales for the year at 100,000 units (each pair of shoes is one unit). Quarterly sales are expected to be 15,000, 40,000, 20,000, and 25,000 units, reflecting higher demand for shoes in the late spring and again around Christmas.\u00a0 The selling price for each pair of shoes forecasted at $40. Leed's sales budget would be prepared as by showing the sales unit for each quarter x budgeted sales price to get the sales in dollars.\u00a0 The totals for the year are added from each quarter.<\/p>\r\n\r\n<table style=\"background-color: #a5f2ae\">\r\n<tbody>\r\n<tr>\r\n<td style=\"text-align: center\" colspan=\"6\"><strong>Leed Company\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td style=\"text-align: center\" colspan=\"6\"><strong>Sales Budget\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Sales in Units<\/td>\r\n<td style=\"text-align: center\">15,000<\/td>\r\n<td style=\"text-align: center\">40,000<\/td>\r\n<td style=\"text-align: center\">20,000<\/td>\r\n<td style=\"text-align: center\">25,000<\/td>\r\n<td style=\"text-align: center\">100,000<\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Budgeted price<\/td>\r\n<td><span style=\"text-decoration: underline\">\u00a0 \u00a0 x $40<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0x $40<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">x $40<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">x $40<\/span><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Sales in Dollars<\/td>\r\n<td>$600,000<\/td>\r\n<td>$1,600,000<\/td>\r\n<td>$800,000<\/td>\r\n<td>$1,000,000<\/td>\r\n<td>$4,000,000<\/td>\r\n<\/tr>\r\n<\/tbody>\r\n<\/table>\r\n<p class=\"GTtextbody\"><strong>Production budget<\/strong> The<strong> <span class=\"GTstrongemphasis\">production budget<\/span><\/strong> considers the units in the sales budget and the company's inventory policy. Managers develop the production budget in units and then in dollars. Determining production volume is an important task. Companies should schedule production carefully to maintain certain minimum quantities of inventory while avoiding excessive inventory accumulation. The principal objective of the production budget is to coordinate the production and sale of goods in terms of time and quantity.<\/p>\r\n<p class=\"GTtextbody\">Companies using a just-in-time inventory system need to closely coordinate purchasing, sales, and production. In general, maintaining high inventory levels allows for more flexibility in coordinating purchases, sales, and production. However, businesses must compare the convenience of carrying inventory with the cost of carrying inventory; for example, they must consider storage costs and the opportunity cost of funds tied up in inventory.\u00a0 Watch this video for an example of how to create a production budget.<\/p>\r\nhttps:\/\/youtu.be\/YwIUeaFkOS8\r\n<p class=\"GTtextbody\">Firms often subdivide the production budget into budgets for materials, labor, and manufacturing overhead, which we will discuss in the manufacturing budgets. Usually materials, labor, and some elements of manufacturing overhead vary directly with production within a given relevant range of production. Fixed manufacturing overhead costs do not vary directly with production but are constant in total within a relevant range of production. To determine fixed manufacturing overhead costs accurately, management must determine the relevant range for the expected level of operations.<\/p>\r\n<p class=\"GTtextbody\">For our example company, Leed Company, we assume the company\u2019s policy is to maintain 40% of next quarters sales in ending inventory.\u00a0 Finished goods inventory on January 1 is 10,000 units (<em>Note:\u00a0 You should be given this information but if you do not have the beginning inventory, you can assume the company followed the same ending inventory policy.\u00a0 This means, you can calculate beginning finished goods inventory as Quarter 1 sales x 40% since we can assume the company followed this policy and the ending inventory of 4th quarter last year is the beginning inventory of this year<\/em>).\u00a0 We anticipate the December 31 ending inventory to be 6,000 units. From these data, we can prepare the schedule of planned production using the Sales budget as our starting place.<\/p>\r\n\r\n<table style=\"background-color: #a5f2ae\">\r\n<tbody>\r\n<tr>\r\n<td style=\"background-color: #a5f2ae;text-align: center\" colspan=\"6\"><strong>Leed Company\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td style=\"text-align: center\" colspan=\"6\"><strong>Production Budget\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td style=\"text-align: center\"><strong>\u00a0<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Sales in Units<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 15,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 40,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 20,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 25,000<\/td>\r\n<td style=\"text-align: center\">\u00a0 100,000<\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Add: Desired Ending Inventory<\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a016,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0 8,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a010,000<\/span><\/td>\r\n<td style=\"background-color: #e2ed05;text-align: center\"><span style=\"text-decoration: underline\">\u00a0 6,000<\/span><\/td>\r\n<td style=\"background-color: #e2ed05;text-align: center\"><span style=\"text-decoration: underline\">\u00a0\u00a0 6,000<\/span><\/td>\r\n<\/tr>\r\n<tr>\r\n<td><em>(Next Qtr Sales x 40%)<\/em><\/td>\r\n<td style=\"text-align: center\"><em>(40,000 x 40%)<\/em><\/td>\r\n<td style=\"text-align: center\"><em>(20,000 x 40%)<\/em><\/td>\r\n<td style=\"text-align: center\"><em>(25,000 x 40%)<\/em><\/td>\r\n<td style=\"text-align: center\"><em>(given)<\/em><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Total Units Needed<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 31,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 48,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 30,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 31,000<\/td>\r\n<td style=\"text-align: center\">\u00a0 106,000<\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Less: Beginning Inventory<\/td>\r\n<td style=\"background-color: #79a5e8;text-align: center\"><span style=\"text-decoration: underline\">\u00a010,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a016,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0\u00a0 8,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0 10,000<\/span><\/td>\r\n<td style=\"background-color: #79a5e8;text-align: center\"><span style=\"text-decoration: underline\">\u00a0 10,000<\/span><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Units to be Produced<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 21,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 32,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 22,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 21,000<\/td>\r\n<td style=\"text-align: center\">\u00a0\u00a0 96,000<\/td>\r\n<\/tr>\r\n<\/tbody>\r\n<\/table>\r\n<p class=\"GTtextbody\"><em>Important things to note:<\/em><\/p>\r\n\r\n<ol>\r\n\t<li class=\"GTtextbody\">Desired ending inventory is calculated as next quarter sales units x 40% in Leed's case since the company policy is to maintain 40% of next quarters sales in ending inventory.<\/li>\r\n\t<li class=\"GTtextbody\">Quarter 4 ending inventory is the same number used for ending inventory for the year.<\/li>\r\n\t<li class=\"GTtextbody\">Quarter 1 beginning inventory is the same number used for beginning inventory for the year.<\/li>\r\n\t<li class=\"GTtextbody\">Quarter 2 beginning inventory is quarter 1's ending inventory since the balance rolls over the to next period.\u00a0 This means, quarter 3 beginning inventory is quarter 2's ending inventory and quarter 4 beginning inventory is quarter 3's ending inventory.<\/li>\r\n\t<li class=\"GTtextbody\">Inventory refers to Finished Goods Inventory for a manufacturer.<\/li>\r\n<\/ol>\r\nFor a merchandiser, this budget would be called a Purchases Budget and would show how many units we would need to purchase for each quarter.\u00a0 The inventory in this case would refer to merchandise inventory.\u00a0 You can see an example of a purchases budget in the Budgets for a Merchandiser section later in this chapter.\r\n<p class=\"GTtextbody\"><strong>Cost of Goods Sold budget<\/strong> The cost of goods sold budget establishes the forecast for the inventory expense and is usually on of the largest expenses on an income statement.\u00a0 A cost of goods sold budget would not be necessary for a service company since they do not sell a product.\u00a0 Management must now prepare a schedule to forecast cost of goods sold, the next major amount in the planned operating budget. We need to understand the costs for making the product.\u00a0 Leed Company has the following costs:<\/p>\r\n\r\n<table>\r\n<tbody>\r\n<tr>\r\n<td>Direct Materials<\/td>\r\n<td style=\"text-align: center\">$\u00a0 10 per unit<\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Direct Labor<\/td>\r\n<td style=\"text-align: center\">$\u00a0 6 per unit<\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Variable Overhead<\/td>\r\n<td style=\"text-align: center\">\u00a0$\u00a0 0.75 per unit<\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Fixed Overhead<\/td>\r\n<td style=\"text-align: center\">$75,000 per quarter<\/td>\r\n<\/tr>\r\n<\/tbody>\r\n<\/table>\r\n<p class=\"GTtextbody\">The cost of goods sold budget would use the sales budget in units.\u00a0 We will take each of our variable costs (direct materials, direct labor and variable overhead) x budgeted sales units.\u00a0 The cost of goods sold budget would look like:<\/p>\r\n\r\n<table style=\"background-color: #a5f2ae\">\r\n<tbody>\r\n<tr>\r\n<td style=\"text-align: center\" colspan=\"6\"><strong>Leed Company\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td style=\"text-align: center\" colspan=\"6\"><strong>Cost of Goods Sold Budget\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td style=\"text-align: center\"><strong>\u00a0<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Sales in Units<\/td>\r\n<td style=\"text-align: center\">15,000<\/td>\r\n<td style=\"text-align: center\">40,000<\/td>\r\n<td style=\"text-align: center\">20,000<\/td>\r\n<td style=\"text-align: center\">25,000<\/td>\r\n<td style=\"text-align: center\">100,000<\/td>\r\n<\/tr>\r\n<tr>\r\n<td><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Direct Materials ($10 per unit)<\/td>\r\n<td style=\"text-align: center\">$150,000<\/td>\r\n<td style=\"text-align: center\">$400,000<\/td>\r\n<td style=\"text-align: center\">$200,000<\/td>\r\n<td style=\"text-align: center\">$250,000<\/td>\r\n<td style=\"text-align: center\">$1,000,000<\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Direct Labor ($6 per unit)<\/td>\r\n<td style=\"text-align: center\">90,000<\/td>\r\n<td style=\"text-align: center\">240,000<\/td>\r\n<td style=\"text-align: center\">120,000<\/td>\r\n<td style=\"text-align: center\">150,000<\/td>\r\n<td style=\"text-align: center\">600,000<\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Variable Overhead ($0.75 per unit)<\/td>\r\n<td style=\"text-align: center\">11,250<\/td>\r\n<td style=\"text-align: center\">30,000<\/td>\r\n<td style=\"text-align: center\">15,000<\/td>\r\n<td style=\"text-align: center\">18,750<\/td>\r\n<td style=\"text-align: center\">75,000<\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Fixed Overhead<\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0\u00a0 75,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">75,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">75,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">75,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">300,000<\/span><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Cost of Goods Sold<\/td>\r\n<td style=\"text-align: center\">$326,250<\/td>\r\n<td style=\"text-align: center\">$745,000<\/td>\r\n<td style=\"text-align: center\">$410,000<\/td>\r\n<td style=\"text-align: center\">$493,740<\/td>\r\n<td style=\"text-align: center\">\u00a0$1,975,000<\/td>\r\n<\/tr>\r\n<\/tbody>\r\n<\/table>\r\n<p class=\"GTtextbody\">After managers forecast cost of goods sold, they prepare a separate budget for all selling and administrative expenses.<\/p>\r\n<p class=\"GTtextbody\"><strong>Selling and administrative expense budget\u00a0 <\/strong>The costs of selling a product are closely related to the sales forecast. Generally, the higher the forecast, the higher the selling expenses. Administrative expenses are likely to be less dependent on the sales forecast because many of the items are fixed costs (e.g. salaries of administrative personnel and depreciation of administrative buildings and office equipment). Managers must also estimate other expenses such as interest expense, income tax expense, and research and development expenses.<\/p>\r\nhttps:\/\/youtu.be\/kKlfC8iv-xY\r\n\r\nFor Leed Company, we need to know the following information:\r\n<ul>\r\n\t<li>Selling expenses are $2 per unit sold<\/li>\r\n\t<li>Administrative expenses are $100,000 per quarter<\/li>\r\n<\/ul>\r\nWe can calculate Leed Company's Selling and Administrative Expense Budget using the information above and the sales budget.\u00a0 For selling expenses, we will take the sales in units x $2 variable selling expense per unit.\u00a0 Administrative expenses are fixed so they will not change based on volume.\u00a0 Fixed expenses include depreciation on the office building of $20,000 per quarter.\r\n<table style=\"background-color: #a5f2ae\">\r\n<tbody>\r\n<tr>\r\n<td style=\"text-align: center\" colspan=\"6\"><strong>Leed Company<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td style=\"text-align: center\" colspan=\"6\"><strong>Selling and Administrative Budget<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td style=\"text-align: center\"><strong>\u00a0<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Selling Expenses<\/td>\r\n<td style=\"text-align: center\">30,000<\/td>\r\n<td style=\"text-align: center\">80,000<\/td>\r\n<td style=\"text-align: center\">40,000<\/td>\r\n<td style=\"text-align: center\">50,000<\/td>\r\n<td style=\"text-align: center\">200,000<\/td>\r\n<\/tr>\r\n<tr>\r\n<td><em>\u00a0(Current qtr units sold x $2 per unit)<\/em><\/td>\r\n<td style=\"text-align: center\"><em>(15,000 units x $2)<\/em><\/td>\r\n<td style=\"text-align: center\"><em>(40,000 units x $2)<\/em><\/td>\r\n<td style=\"text-align: center\"><em>(20,000 units x $2)<\/em><\/td>\r\n<td style=\"text-align: center\"><em>(25,000 units x $2)<\/em><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Administrative Expenses<\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0100,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0100,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0400,000<\/span><\/td>\r\n<\/tr>\r\n<tr>\r\n<td><strong>Total Selling and Admin Expenses<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>$130,000<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>$180,000<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>$140,000<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>$150,000<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>$600,000<\/strong><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Less: Office Bldg Depreciation<\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(20,000)<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(20,000)<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(20,000)<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(20,000)<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(80,000)<\/span><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Total Cash payments for selling and admin. expenses<\/td>\r\n<td style=\"text-align: center\">$110,000<\/td>\r\n<td style=\"text-align: center\">$160,000<\/td>\r\n<td style=\"text-align: center\">$120,000<\/td>\r\n<td style=\"text-align: center\">$130,000<\/td>\r\n<td style=\"text-align: center\">$520,000<\/td>\r\n<\/tr>\r\n<\/tbody>\r\n<\/table>\r\nNotice, depreciation is subtracted from the total budget to get total cash payments -- why?\u00a0 Because, depreciation is a non-cash expense and is not paid with cash so we will remove it from the other cash payments to use in the cash budget.\u00a0 The next step is to prepare the budgeted income statement.\r\n\r\n<strong>Budgeted Income Statement<\/strong>\r\n\r\nWe will use a standard multi-step income statement showing sales\u00a0minus gross profit is gross profit (or gross margin).\u00a0 Gross profit minus operating expenses is the income from operations.\u00a0 We will need the Sales budget, Cost of goods sold budget, and the Selling and Administrative expense budgets.\r\n\r\nhttps:\/\/youtu.be\/l5BBOZHhfjM\r\n\r\nWe will use the information from the sales budget, cost of goods sold budget, and selling and administrative expense budget.\u00a0<em> Note:\u00a0 Remember, to use the full budget amount for selling and administrative expenses and not the cash payments amount.\u00a0<\/em> Leed Company pays a 40% income tax rate (multiply income from operations x 40% for each quarter).\r\n<table style=\"background-color: #a5f2ae\">\r\n<tbody>\r\n<tr>\r\n<td style=\"text-align: center\" colspan=\"6\"><strong>Leed Company<\/strong><\/td>\r\n<td><\/td>\r\n<\/tr>\r\n<tr>\r\n<td style=\"text-align: center\" colspan=\"6\"><strong>Budgeted Income Statement<\/strong><\/td>\r\n<td><\/td>\r\n<\/tr>\r\n<tr>\r\n<td><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\r\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\r\n<td><em><span style=\"color: #ff0000\">\u00a0<\/span><\/em><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Sales (in dollars)<\/td>\r\n<td style=\"text-align: center\">$600,000<\/td>\r\n<td style=\"text-align: center\">1,600,000<\/td>\r\n<td style=\"text-align: center\">800,000<\/td>\r\n<td style=\"text-align: center\">1,000,000<\/td>\r\n<td style=\"text-align: center\">4,000,000<\/td>\r\n<td><em><span style=\"color: #ff0000\">\u00a0from Sales budget<\/span><\/em><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Less: Cost of goods sold<\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">326,250<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">745,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">410,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">493,750<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">1,975,000<\/span><\/td>\r\n<td><em><span style=\"color: #ff0000\">from Cost of Goods Sold budget<\/span><\/em><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Gross Profit<\/td>\r\n<td style=\"text-align: center\">273,750<\/td>\r\n<td style=\"text-align: center\">855,000<\/td>\r\n<td style=\"text-align: center\">390,000<\/td>\r\n<td style=\"text-align: center\">506,250<\/td>\r\n<td style=\"text-align: center\">2,025,000<\/td>\r\n<td><em><span style=\"color: #ff0000\">(Sales - Cost of good sold)<\/span><\/em><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Operating Expenses:<\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<td style=\"text-align: center\"><\/td>\r\n<td><em><span style=\"color: #ff0000\">\u00a0<\/span><\/em><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Selling Expenses<\/td>\r\n<td style=\"text-align: center\">30,000<\/td>\r\n<td style=\"text-align: center\">80,000<\/td>\r\n<td style=\"text-align: center\">40,000<\/td>\r\n<td style=\"text-align: center\">50,000<\/td>\r\n<td style=\"text-align: center\">200,000<\/td>\r\n<td rowspan=\"2\"><em><span style=\"color: #ff0000\">from Selling and Admin budget<\/span><\/em><em><span style=\"color: #ff0000\">\u00a0<\/span><\/em><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Administrative Expenses<\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">400,000<\/span><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Income from operations<\/td>\r\n<td style=\"text-align: center\">$143,750<\/td>\r\n<td style=\"text-align: center\">675,000<\/td>\r\n<td style=\"text-align: center\">250,000<\/td>\r\n<td style=\"text-align: center\">356,250<\/td>\r\n<td style=\"text-align: center\">$1,425,000<\/td>\r\n<td><em><span style=\"color: #ff0000\">(Gross Profit - Selling and Admin expense)<\/span><\/em><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Less: Income tax expense (40%)<\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">57,500<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">270,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">142,500<\/span><\/td>\r\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">570,000<\/span><\/td>\r\n<td><\/td>\r\n<\/tr>\r\n<tr>\r\n<td>Net Income<\/td>\r\n<td style=\"text-align: center\">$86,250<\/td>\r\n<td style=\"text-align: center\">$405,000<\/td>\r\n<td style=\"text-align: center\">$150,000<\/td>\r\n<td style=\"text-align: center\">$213,750<\/td>\r\n<td style=\"text-align: center\">$855,000<\/td>\r\n<td><\/td>\r\n<\/tr>\r\n<\/tbody>\r\n<\/table>\r\nWe look look at the manufacturing budgets and cash budget next.","rendered":"<p class=\"GTtextbody\">In this Operating Budget section, we will discuss the following budgets:<\/p>\n<ol>\n<li class=\"GTtextbody\">Sales Budget<\/li>\n<li class=\"GTtextbody\">Production Budget<\/li>\n<li class=\"GTtextbody\">Cost of Goods Sold Budget<\/li>\n<li class=\"GTtextbody\">Selling and Administrative Expense Budget<\/li>\n<li class=\"GTtextbody\">Income Statement<\/li>\n<\/ol>\n<p><strong>Sales budget<\/strong> The cornerstone of the budgeting process is the sales budget because the usefulness of the entire operating budget depends on it. The sales budget involves estimating or forecasting how much demand exists for a company&#8217;s goods and then determining if a realistic, attainable profit can be achieved based on this demand. Sales forecasting can involve either formal or informal techniques, or both.\u00a0 The video below illustrates a sales budget (watch the first 4 minutes of the video only for the sales budget).<\/p>\n<p><iframe loading=\"lazy\" id=\"oembed-1\" title=\"The Sales Budget\" width=\"500\" height=\"281\" src=\"https:\/\/www.youtube.com\/embed\/frCX_bsFsao?feature=oembed&#38;rel=0\" frameborder=\"0\" allowfullscreen=\"allowfullscreen\"><\/iframe><\/p>\n<p class=\"GTtextbody\">Formal sales forecasting techniques often involve the use of statistical tools. For example, to predict sales for the coming period, management may use economic indicators (or variables) such as the gross national product or gross national personal income, and other variables such as population growth, per capita income, new construction, and population migration.<\/p>\n<p class=\"GTtextbody\">To use economic indicators to forecast sales, a relationship must exist between the indicators (called independent variables) and the sales that are being forecast (called the dependent variable). Then management can use statistical techniques to predict sales based on the economic indicators.<\/p>\n<p class=\"GTtextbody\">Management often supplements formal techniques with informal sales forecasting techniques such as intuition or judgment. In some instances, management modifies sales projections using formal techniques based on other changes in the environment. Examples include the effect on sales of any changes in the expected level of advertising expenditures, the entry of new competitors, and\/or the addition or elimination of products or sales territories. In other instances, companies do not use any formal techniques. Instead, sales managers and salespersons estimate how much they can sell. Managers then add up the estimates to arrive at total estimated sales for the period.<\/p>\n<p class=\"GTtextbody\">Usually, the sales manager is responsible for the sales budget and prepares it in units and then in dollars by multiplying the units by their selling price. The sales budget in units is the basis of the remaining budgets that support the operating budget.<\/p>\n<p class=\"GTtextbody\">We will be illustrating the step-by-step preparation of a master budget for Leed Company, which manufactures low-priced running shoes.\u00a0 Most companies develop the sales budget in units and sales dollars because the remaining budgets will use both sales units and sales dollars.<\/p>\n<p class=\"GTtextbody\">To illustrate this step, assume that Leed\u2019s management forecasts sales for the year at 100,000 units (each pair of shoes is one unit). Quarterly sales are expected to be 15,000, 40,000, 20,000, and 25,000 units, reflecting higher demand for shoes in the late spring and again around Christmas.\u00a0 The selling price for each pair of shoes forecasted at $40. Leed&#8217;s sales budget would be prepared as by showing the sales unit for each quarter x budgeted sales price to get the sales in dollars.\u00a0 The totals for the year are added from each quarter.<\/p>\n<table style=\"background-color: #a5f2ae\">\n<tbody>\n<tr>\n<td style=\"text-align: center\" colspan=\"6\"><strong>Leed Company\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><\/td>\n<\/tr>\n<tr>\n<td style=\"text-align: center\" colspan=\"6\"><strong>Sales Budget\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><\/td>\n<\/tr>\n<tr>\n<td><\/td>\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\n<\/tr>\n<tr>\n<td>Sales in Units<\/td>\n<td style=\"text-align: center\">15,000<\/td>\n<td style=\"text-align: center\">40,000<\/td>\n<td style=\"text-align: center\">20,000<\/td>\n<td style=\"text-align: center\">25,000<\/td>\n<td style=\"text-align: center\">100,000<\/td>\n<\/tr>\n<tr>\n<td>Budgeted price<\/td>\n<td><span style=\"text-decoration: underline\">\u00a0 \u00a0 x $40<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0x $40<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">x $40<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">x $40<\/span><\/td>\n<td style=\"text-align: center\"><\/td>\n<\/tr>\n<tr>\n<td>Sales in Dollars<\/td>\n<td>$600,000<\/td>\n<td>$1,600,000<\/td>\n<td>$800,000<\/td>\n<td>$1,000,000<\/td>\n<td>$4,000,000<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n<p class=\"GTtextbody\"><strong>Production budget<\/strong> The<strong> <span class=\"GTstrongemphasis\">production budget<\/span><\/strong> considers the units in the sales budget and the company&#8217;s inventory policy. Managers develop the production budget in units and then in dollars. Determining production volume is an important task. Companies should schedule production carefully to maintain certain minimum quantities of inventory while avoiding excessive inventory accumulation. The principal objective of the production budget is to coordinate the production and sale of goods in terms of time and quantity.<\/p>\n<p class=\"GTtextbody\">Companies using a just-in-time inventory system need to closely coordinate purchasing, sales, and production. In general, maintaining high inventory levels allows for more flexibility in coordinating purchases, sales, and production. However, businesses must compare the convenience of carrying inventory with the cost of carrying inventory; for example, they must consider storage costs and the opportunity cost of funds tied up in inventory.\u00a0 Watch this video for an example of how to create a production budget.<\/p>\n<p><iframe loading=\"lazy\" id=\"oembed-2\" title=\"The Production Budget\" width=\"500\" height=\"281\" src=\"https:\/\/www.youtube.com\/embed\/YwIUeaFkOS8?feature=oembed&#38;rel=0\" frameborder=\"0\" allowfullscreen=\"allowfullscreen\"><\/iframe><\/p>\n<p class=\"GTtextbody\">Firms often subdivide the production budget into budgets for materials, labor, and manufacturing overhead, which we will discuss in the manufacturing budgets. Usually materials, labor, and some elements of manufacturing overhead vary directly with production within a given relevant range of production. Fixed manufacturing overhead costs do not vary directly with production but are constant in total within a relevant range of production. To determine fixed manufacturing overhead costs accurately, management must determine the relevant range for the expected level of operations.<\/p>\n<p class=\"GTtextbody\">For our example company, Leed Company, we assume the company\u2019s policy is to maintain 40% of next quarters sales in ending inventory.\u00a0 Finished goods inventory on January 1 is 10,000 units (<em>Note:\u00a0 You should be given this information but if you do not have the beginning inventory, you can assume the company followed the same ending inventory policy.\u00a0 This means, you can calculate beginning finished goods inventory as Quarter 1 sales x 40% since we can assume the company followed this policy and the ending inventory of 4th quarter last year is the beginning inventory of this year<\/em>).\u00a0 We anticipate the December 31 ending inventory to be 6,000 units. From these data, we can prepare the schedule of planned production using the Sales budget as our starting place.<\/p>\n<table style=\"background-color: #a5f2ae\">\n<tbody>\n<tr>\n<td style=\"background-color: #a5f2ae;text-align: center\" colspan=\"6\"><strong>Leed Company\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><\/td>\n<\/tr>\n<tr>\n<td style=\"text-align: center\" colspan=\"6\"><strong>Production Budget\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><\/td>\n<\/tr>\n<tr>\n<td style=\"text-align: center\"><strong>\u00a0<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\n<\/tr>\n<tr>\n<td>Sales in Units<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 15,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 40,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 20,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 25,000<\/td>\n<td style=\"text-align: center\">\u00a0 100,000<\/td>\n<\/tr>\n<tr>\n<td>Add: Desired Ending Inventory<\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a016,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0 8,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a010,000<\/span><\/td>\n<td style=\"background-color: #e2ed05;text-align: center\"><span style=\"text-decoration: underline\">\u00a0 6,000<\/span><\/td>\n<td style=\"background-color: #e2ed05;text-align: center\"><span style=\"text-decoration: underline\">\u00a0\u00a0 6,000<\/span><\/td>\n<\/tr>\n<tr>\n<td><em>(Next Qtr Sales x 40%)<\/em><\/td>\n<td style=\"text-align: center\"><em>(40,000 x 40%)<\/em><\/td>\n<td style=\"text-align: center\"><em>(20,000 x 40%)<\/em><\/td>\n<td style=\"text-align: center\"><em>(25,000 x 40%)<\/em><\/td>\n<td style=\"text-align: center\"><em>(given)<\/em><\/td>\n<td style=\"text-align: center\"><\/td>\n<\/tr>\n<tr>\n<td>Total Units Needed<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 31,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 48,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 30,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 31,000<\/td>\n<td style=\"text-align: center\">\u00a0 106,000<\/td>\n<\/tr>\n<tr>\n<td>Less: Beginning Inventory<\/td>\n<td style=\"background-color: #79a5e8;text-align: center\"><span style=\"text-decoration: underline\">\u00a010,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a016,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0\u00a0 8,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0 10,000<\/span><\/td>\n<td style=\"background-color: #79a5e8;text-align: center\"><span style=\"text-decoration: underline\">\u00a0 10,000<\/span><\/td>\n<\/tr>\n<tr>\n<td>Units to be Produced<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 21,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 32,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 22,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 21,000<\/td>\n<td style=\"text-align: center\">\u00a0\u00a0 96,000<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n<p class=\"GTtextbody\"><em>Important things to note:<\/em><\/p>\n<ol>\n<li class=\"GTtextbody\">Desired ending inventory is calculated as next quarter sales units x 40% in Leed&#8217;s case since the company policy is to maintain 40% of next quarters sales in ending inventory.<\/li>\n<li class=\"GTtextbody\">Quarter 4 ending inventory is the same number used for ending inventory for the year.<\/li>\n<li class=\"GTtextbody\">Quarter 1 beginning inventory is the same number used for beginning inventory for the year.<\/li>\n<li class=\"GTtextbody\">Quarter 2 beginning inventory is quarter 1&#8217;s ending inventory since the balance rolls over the to next period.\u00a0 This means, quarter 3 beginning inventory is quarter 2&#8217;s ending inventory and quarter 4 beginning inventory is quarter 3&#8217;s ending inventory.<\/li>\n<li class=\"GTtextbody\">Inventory refers to Finished Goods Inventory for a manufacturer.<\/li>\n<\/ol>\n<p>For a merchandiser, this budget would be called a Purchases Budget and would show how many units we would need to purchase for each quarter.\u00a0 The inventory in this case would refer to merchandise inventory.\u00a0 You can see an example of a purchases budget in the Budgets for a Merchandiser section later in this chapter.<\/p>\n<p class=\"GTtextbody\"><strong>Cost of Goods Sold budget<\/strong> The cost of goods sold budget establishes the forecast for the inventory expense and is usually on of the largest expenses on an income statement.\u00a0 A cost of goods sold budget would not be necessary for a service company since they do not sell a product.\u00a0 Management must now prepare a schedule to forecast cost of goods sold, the next major amount in the planned operating budget. We need to understand the costs for making the product.\u00a0 Leed Company has the following costs:<\/p>\n<table>\n<tbody>\n<tr>\n<td>Direct Materials<\/td>\n<td style=\"text-align: center\">$\u00a0 10 per unit<\/td>\n<\/tr>\n<tr>\n<td>Direct Labor<\/td>\n<td style=\"text-align: center\">$\u00a0 6 per unit<\/td>\n<\/tr>\n<tr>\n<td>Variable Overhead<\/td>\n<td style=\"text-align: center\">\u00a0$\u00a0 0.75 per unit<\/td>\n<\/tr>\n<tr>\n<td>Fixed Overhead<\/td>\n<td style=\"text-align: center\">$75,000 per quarter<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n<p class=\"GTtextbody\">The cost of goods sold budget would use the sales budget in units.\u00a0 We will take each of our variable costs (direct materials, direct labor and variable overhead) x budgeted sales units.\u00a0 The cost of goods sold budget would look like:<\/p>\n<table style=\"background-color: #a5f2ae\">\n<tbody>\n<tr>\n<td style=\"text-align: center\" colspan=\"6\"><strong>Leed Company\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><\/td>\n<\/tr>\n<tr>\n<td style=\"text-align: center\" colspan=\"6\"><strong>Cost of Goods Sold Budget\u00a0\u00a0\u00a0\u00a0\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><\/td>\n<\/tr>\n<tr>\n<td style=\"text-align: center\"><strong>\u00a0<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\n<\/tr>\n<tr>\n<td>Sales in Units<\/td>\n<td style=\"text-align: center\">15,000<\/td>\n<td style=\"text-align: center\">40,000<\/td>\n<td style=\"text-align: center\">20,000<\/td>\n<td style=\"text-align: center\">25,000<\/td>\n<td style=\"text-align: center\">100,000<\/td>\n<\/tr>\n<tr>\n<td><\/td>\n<td style=\"text-align: center\"><\/td>\n<td style=\"text-align: center\"><\/td>\n<td style=\"text-align: center\"><\/td>\n<td style=\"text-align: center\"><\/td>\n<td style=\"text-align: center\"><\/td>\n<\/tr>\n<tr>\n<td>Direct Materials ($10 per unit)<\/td>\n<td style=\"text-align: center\">$150,000<\/td>\n<td style=\"text-align: center\">$400,000<\/td>\n<td style=\"text-align: center\">$200,000<\/td>\n<td style=\"text-align: center\">$250,000<\/td>\n<td style=\"text-align: center\">$1,000,000<\/td>\n<\/tr>\n<tr>\n<td>Direct Labor ($6 per unit)<\/td>\n<td style=\"text-align: center\">90,000<\/td>\n<td style=\"text-align: center\">240,000<\/td>\n<td style=\"text-align: center\">120,000<\/td>\n<td style=\"text-align: center\">150,000<\/td>\n<td style=\"text-align: center\">600,000<\/td>\n<\/tr>\n<tr>\n<td>Variable Overhead ($0.75 per unit)<\/td>\n<td style=\"text-align: center\">11,250<\/td>\n<td style=\"text-align: center\">30,000<\/td>\n<td style=\"text-align: center\">15,000<\/td>\n<td style=\"text-align: center\">18,750<\/td>\n<td style=\"text-align: center\">75,000<\/td>\n<\/tr>\n<tr>\n<td>Fixed Overhead<\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0\u00a0 75,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">75,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">75,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">75,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">300,000<\/span><\/td>\n<\/tr>\n<tr>\n<td>Cost of Goods Sold<\/td>\n<td style=\"text-align: center\">$326,250<\/td>\n<td style=\"text-align: center\">$745,000<\/td>\n<td style=\"text-align: center\">$410,000<\/td>\n<td style=\"text-align: center\">$493,740<\/td>\n<td style=\"text-align: center\">\u00a0$1,975,000<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n<p class=\"GTtextbody\">After managers forecast cost of goods sold, they prepare a separate budget for all selling and administrative expenses.<\/p>\n<p class=\"GTtextbody\"><strong>Selling and administrative expense budget\u00a0 <\/strong>The costs of selling a product are closely related to the sales forecast. Generally, the higher the forecast, the higher the selling expenses. Administrative expenses are likely to be less dependent on the sales forecast because many of the items are fixed costs (e.g. salaries of administrative personnel and depreciation of administrative buildings and office equipment). Managers must also estimate other expenses such as interest expense, income tax expense, and research and development expenses.<\/p>\n<p><iframe loading=\"lazy\" id=\"oembed-3\" title=\"Operating Expenses (Selling and Administrative) Budget\" width=\"500\" height=\"281\" src=\"https:\/\/www.youtube.com\/embed\/kKlfC8iv-xY?feature=oembed&#38;rel=0\" frameborder=\"0\" allowfullscreen=\"allowfullscreen\"><\/iframe><\/p>\n<p>For Leed Company, we need to know the following information:<\/p>\n<ul>\n<li>Selling expenses are $2 per unit sold<\/li>\n<li>Administrative expenses are $100,000 per quarter<\/li>\n<\/ul>\n<p>We can calculate Leed Company&#8217;s Selling and Administrative Expense Budget using the information above and the sales budget.\u00a0 For selling expenses, we will take the sales in units x $2 variable selling expense per unit.\u00a0 Administrative expenses are fixed so they will not change based on volume.\u00a0 Fixed expenses include depreciation on the office building of $20,000 per quarter.<\/p>\n<table style=\"background-color: #a5f2ae\">\n<tbody>\n<tr>\n<td style=\"text-align: center\" colspan=\"6\"><strong>Leed Company<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><\/td>\n<\/tr>\n<tr>\n<td style=\"text-align: center\" colspan=\"6\"><strong>Selling and Administrative Budget<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><strong>\u00a0<\/strong><\/td>\n<\/tr>\n<tr>\n<td style=\"text-align: center\"><strong>\u00a0<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\n<\/tr>\n<tr>\n<td>Selling Expenses<\/td>\n<td style=\"text-align: center\">30,000<\/td>\n<td style=\"text-align: center\">80,000<\/td>\n<td style=\"text-align: center\">40,000<\/td>\n<td style=\"text-align: center\">50,000<\/td>\n<td style=\"text-align: center\">200,000<\/td>\n<\/tr>\n<tr>\n<td><em>\u00a0(Current qtr units sold x $2 per unit)<\/em><\/td>\n<td style=\"text-align: center\"><em>(15,000 units x $2)<\/em><\/td>\n<td style=\"text-align: center\"><em>(40,000 units x $2)<\/em><\/td>\n<td style=\"text-align: center\"><em>(20,000 units x $2)<\/em><\/td>\n<td style=\"text-align: center\"><em>(25,000 units x $2)<\/em><\/td>\n<td style=\"text-align: center\"><\/td>\n<\/tr>\n<tr>\n<td>Administrative Expenses<\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0100,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0100,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">\u00a0400,000<\/span><\/td>\n<\/tr>\n<tr>\n<td><strong>Total Selling and Admin Expenses<\/strong><\/td>\n<td style=\"text-align: center\"><strong>$130,000<\/strong><\/td>\n<td style=\"text-align: center\"><strong>$180,000<\/strong><\/td>\n<td style=\"text-align: center\"><strong>$140,000<\/strong><\/td>\n<td style=\"text-align: center\"><strong>$150,000<\/strong><\/td>\n<td style=\"text-align: center\"><strong>$600,000<\/strong><\/td>\n<\/tr>\n<tr>\n<td>Less: Office Bldg Depreciation<\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(20,000)<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(20,000)<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(20,000)<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(20,000)<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">(80,000)<\/span><\/td>\n<\/tr>\n<tr>\n<td>Total Cash payments for selling and admin. expenses<\/td>\n<td style=\"text-align: center\">$110,000<\/td>\n<td style=\"text-align: center\">$160,000<\/td>\n<td style=\"text-align: center\">$120,000<\/td>\n<td style=\"text-align: center\">$130,000<\/td>\n<td style=\"text-align: center\">$520,000<\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n<p>Notice, depreciation is subtracted from the total budget to get total cash payments &#8212; why?\u00a0 Because, depreciation is a non-cash expense and is not paid with cash so we will remove it from the other cash payments to use in the cash budget.\u00a0 The next step is to prepare the budgeted income statement.<\/p>\n<p><strong>Budgeted Income Statement<\/strong><\/p>\n<p>We will use a standard multi-step income statement showing sales\u00a0minus gross profit is gross profit (or gross margin).\u00a0 Gross profit minus operating expenses is the income from operations.\u00a0 We will need the Sales budget, Cost of goods sold budget, and the Selling and Administrative expense budgets.<\/p>\n<p><iframe loading=\"lazy\" id=\"oembed-4\" title=\"Master Budget: Budgeted Income Statement\" width=\"500\" height=\"281\" src=\"https:\/\/www.youtube.com\/embed\/l5BBOZHhfjM?feature=oembed&#38;rel=0\" frameborder=\"0\" allowfullscreen=\"allowfullscreen\"><\/iframe><\/p>\n<p>We will use the information from the sales budget, cost of goods sold budget, and selling and administrative expense budget.\u00a0<em> Note:\u00a0 Remember, to use the full budget amount for selling and administrative expenses and not the cash payments amount.\u00a0<\/em> Leed Company pays a 40% income tax rate (multiply income from operations x 40% for each quarter).<\/p>\n<table style=\"background-color: #a5f2ae\">\n<tbody>\n<tr>\n<td style=\"text-align: center\" colspan=\"6\"><strong>Leed Company<\/strong><\/td>\n<td><\/td>\n<\/tr>\n<tr>\n<td style=\"text-align: center\" colspan=\"6\"><strong>Budgeted Income Statement<\/strong><\/td>\n<td><\/td>\n<\/tr>\n<tr>\n<td><\/td>\n<td style=\"text-align: center\"><strong>Qtr 1<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 2<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 3<\/strong><\/td>\n<td style=\"text-align: center\"><strong>Qtr 4<\/strong><\/td>\n<td style=\"text-align: center\"><strong>YEAR<\/strong><\/td>\n<td><em><span style=\"color: #ff0000\">\u00a0<\/span><\/em><\/td>\n<\/tr>\n<tr>\n<td>Sales (in dollars)<\/td>\n<td style=\"text-align: center\">$600,000<\/td>\n<td style=\"text-align: center\">1,600,000<\/td>\n<td style=\"text-align: center\">800,000<\/td>\n<td style=\"text-align: center\">1,000,000<\/td>\n<td style=\"text-align: center\">4,000,000<\/td>\n<td><em><span style=\"color: #ff0000\">\u00a0from Sales budget<\/span><\/em><\/td>\n<\/tr>\n<tr>\n<td>Less: Cost of goods sold<\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">326,250<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">745,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">410,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">493,750<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">1,975,000<\/span><\/td>\n<td><em><span style=\"color: #ff0000\">from Cost of Goods Sold budget<\/span><\/em><\/td>\n<\/tr>\n<tr>\n<td>Gross Profit<\/td>\n<td style=\"text-align: center\">273,750<\/td>\n<td style=\"text-align: center\">855,000<\/td>\n<td style=\"text-align: center\">390,000<\/td>\n<td style=\"text-align: center\">506,250<\/td>\n<td style=\"text-align: center\">2,025,000<\/td>\n<td><em><span style=\"color: #ff0000\">(Sales &#8211; Cost of good sold)<\/span><\/em><\/td>\n<\/tr>\n<tr>\n<td>Operating Expenses:<\/td>\n<td style=\"text-align: center\"><\/td>\n<td style=\"text-align: center\"><\/td>\n<td style=\"text-align: center\"><\/td>\n<td style=\"text-align: center\"><\/td>\n<td style=\"text-align: center\"><\/td>\n<td><em><span style=\"color: #ff0000\">\u00a0<\/span><\/em><\/td>\n<\/tr>\n<tr>\n<td>Selling Expenses<\/td>\n<td style=\"text-align: center\">30,000<\/td>\n<td style=\"text-align: center\">80,000<\/td>\n<td style=\"text-align: center\">40,000<\/td>\n<td style=\"text-align: center\">50,000<\/td>\n<td style=\"text-align: center\">200,000<\/td>\n<td rowspan=\"2\"><em><span style=\"color: #ff0000\">from Selling and Admin budget<\/span><\/em><em><span style=\"color: #ff0000\">\u00a0<\/span><\/em><\/td>\n<\/tr>\n<tr>\n<td>Administrative Expenses<\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">400,000<\/span><\/td>\n<\/tr>\n<tr>\n<td>Income from operations<\/td>\n<td style=\"text-align: center\">$143,750<\/td>\n<td style=\"text-align: center\">675,000<\/td>\n<td style=\"text-align: center\">250,000<\/td>\n<td style=\"text-align: center\">356,250<\/td>\n<td style=\"text-align: center\">$1,425,000<\/td>\n<td><em><span style=\"color: #ff0000\">(Gross Profit &#8211; Selling and Admin expense)<\/span><\/em><\/td>\n<\/tr>\n<tr>\n<td>Less: Income tax expense (40%)<\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">57,500<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">270,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">100,000<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">142,500<\/span><\/td>\n<td style=\"text-align: center\"><span style=\"text-decoration: underline\">570,000<\/span><\/td>\n<td><\/td>\n<\/tr>\n<tr>\n<td>Net Income<\/td>\n<td style=\"text-align: center\">$86,250<\/td>\n<td style=\"text-align: center\">$405,000<\/td>\n<td style=\"text-align: center\">$150,000<\/td>\n<td style=\"text-align: center\">$213,750<\/td>\n<td style=\"text-align: center\">$855,000<\/td>\n<td><\/td>\n<\/tr>\n<\/tbody>\n<\/table>\n<p>We look look at the manufacturing budgets and cash budget next.<\/p>\n\n\t\t\t <section class=\"citations-section\" role=\"contentinfo\">\n\t\t\t <h3>Candela Citations<\/h3>\n\t\t\t\t\t <div>\n\t\t\t\t\t\t <div id=\"citation-list-163\">\n\t\t\t\t\t\t\t <div class=\"licensing\"><div class=\"license-attribution-dropdown-subheading\">CC licensed content, Shared previously<\/div><ul class=\"citation-list\"><li>Accounting Principles: A Business Perspective. <strong>Authored by<\/strong>: James Don Edwards, University of Georgia &amp; Roger H. Hermanson, Georgia State University. <strong>Provided by<\/strong>: Endeavour International Corporation. <strong>Project<\/strong>: The Global Text Project. <strong>License<\/strong>: <em><a target=\"_blank\" rel=\"license\" href=\"https:\/\/creativecommons.org\/licenses\/by\/4.0\/\">CC BY: Attribution<\/a><\/em><\/li><\/ul><div class=\"license-attribution-dropdown-subheading\">All rights reserved content<\/div><ul class=\"citation-list\"><li>The Production Budget. <strong>Authored by<\/strong>: Education Unlocked. <strong>Located at<\/strong>: <a target=\"_blank\" href=\"https:\/\/youtu.be\/YwIUeaFkOS8\">https:\/\/youtu.be\/YwIUeaFkOS8<\/a>. <strong>License<\/strong>: <em>All Rights Reserved<\/em>. <strong>License Terms<\/strong>: Standard YouTube License<\/li><li>The Sales Budget. <strong>Authored by<\/strong>: Education Unlocked. <strong>Located at<\/strong>: <a target=\"_blank\" href=\"https:\/\/youtu.be\/frCX_bsFsao\">https:\/\/youtu.be\/frCX_bsFsao<\/a>. <strong>License<\/strong>: <em>All Rights Reserved<\/em>. <strong>License Terms<\/strong>: Standard YouTube License<\/li><li>Operating Expenses (Selling and Administrative) Budget . <strong>Authored by<\/strong>: Kristin Ingram. <strong>Located at<\/strong>: <a target=\"_blank\" href=\"https:\/\/youtu.be\/kKlfC8iv-xY\">https:\/\/youtu.be\/kKlfC8iv-xY<\/a>. <strong>License<\/strong>: <em>All Rights Reserved<\/em>. <strong>License Terms<\/strong>: Standard YouTube License<\/li><li>Managerial Accounting: Budgeted Income Statement . <strong>Authored by<\/strong>:  Prof Alldredge. <strong>Located at<\/strong>: <a target=\"_blank\" href=\"https:\/\/youtu.be\/l5BBOZHhfjM\">https:\/\/youtu.be\/l5BBOZHhfjM<\/a>. <strong>License<\/strong>: <em><a target=\"_blank\" rel=\"license\" href=\"https:\/\/creativecommons.org\/licenses\/by\/4.0\/\">CC BY: Attribution<\/a><\/em><\/li><\/ul><\/div>\n\t\t\t\t\t\t <\/div>\n\t\t\t\t\t <\/div>\n\t\t\t <\/section>","protected":false},"author":1195,"menu_order":4,"template":"","meta":{"_candela_citation":"[{\"type\":\"copyrighted_video\",\"description\":\"The Production Budget\",\"author\":\"Education Unlocked\",\"organization\":\"\",\"url\":\"https:\/\/youtu.be\/YwIUeaFkOS8\",\"project\":\"\",\"license\":\"arr\",\"license_terms\":\"Standard YouTube License\"},{\"type\":\"copyrighted_video\",\"description\":\"The Sales Budget\",\"author\":\"Education Unlocked\",\"organization\":\"\",\"url\":\"https:\/\/youtu.be\/frCX_bsFsao\",\"project\":\"\",\"license\":\"arr\",\"license_terms\":\"Standard YouTube License\"},{\"type\":\"cc\",\"description\":\"Accounting Principles: A Business Perspective\",\"author\":\"James Don Edwards, University of Georgia & Roger H. Hermanson, Georgia State University\",\"organization\":\"Endeavour International Corporation\",\"url\":\"\",\"project\":\"The Global Text Project\",\"license\":\"cc-by\",\"license_terms\":\"\"},{\"type\":\"copyrighted_video\",\"description\":\"Operating Expenses (Selling and Administrative) Budget \",\"author\":\"Kristin Ingram\",\"organization\":\"\",\"url\":\"https:\/\/youtu.be\/kKlfC8iv-xY\",\"project\":\"\",\"license\":\"arr\",\"license_terms\":\"Standard YouTube License\"},{\"type\":\"copyrighted_video\",\"description\":\"Managerial Accounting: Budgeted Income Statement \",\"author\":\" Prof Alldredge\",\"organization\":\"\",\"url\":\"https:\/\/youtu.be\/l5BBOZHhfjM\",\"project\":\"\",\"license\":\"cc-by\",\"license_terms\":\"\"}]","CANDELA_OUTCOMES_GUID":"","pb_show_title":"on","pb_short_title":"","pb_subtitle":"","pb_authors":[],"pb_section_license":""},"chapter-type":[],"contributor":[],"license":[],"class_list":["post-163","chapter","type-chapter","status-publish","hentry"],"part":19,"_links":{"self":[{"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/pressbooks\/v2\/chapters\/163","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/pressbooks\/v2\/chapters"}],"about":[{"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/wp\/v2\/types\/chapter"}],"author":[{"embeddable":true,"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/wp\/v2\/users\/1195"}],"version-history":[{"count":31,"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/pressbooks\/v2\/chapters\/163\/revisions"}],"predecessor-version":[{"id":906,"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/pressbooks\/v2\/chapters\/163\/revisions\/906"}],"part":[{"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/pressbooks\/v2\/parts\/19"}],"metadata":[{"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/pressbooks\/v2\/chapters\/163\/metadata\/"}],"wp:attachment":[{"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/wp\/v2\/media?parent=163"}],"wp:term":[{"taxonomy":"chapter-type","embeddable":true,"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/pressbooks\/v2\/chapter-type?post=163"},{"taxonomy":"contributor","embeddable":true,"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/wp\/v2\/contributor?post=163"},{"taxonomy":"license","embeddable":true,"href":"https:\/\/courses.lumenlearning.com\/suny-managacct\/wp-json\/wp\/v2\/license?post=163"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}