STRAYER ACCT 556 Week 7 Course Project Fantastic Inc Updated
Check this A+ tutorial guideline at
For more classes visit
ACCT 556 Week 7 Course Project Fantastic Inc
Fantastic, Inc. is a case study which allows you to incorporate numerous financial and managerial accounting concepts into a single business setting. You will take the position of the company controller who will prepare the budget for the year ended December 31, 2006, using the actual data from 2001 through 2005 and information given to you by various departments. You will prepare a report for the president of the company describing the strengths and weakness of the corporation as well as to provide suggestions for the future. In short, you will be responsible for the planning and control procedures for the company from an accounting standpoint.
In order to focus on important accounting concepts, certain simplifications are necessary to make this case manageable. The student should keep the following simplifications in mind while working on this case:
Work in process inventories will be ignored.
Financial and IRS tax will be the same.
Some projections for 2006 will be given.
Standards used for the 2006 budget will be the reasonably obtainable standards.
No hourly worker will work overtime.
All price changes will occur on January 1st and will remain in effect for the entire year.
The actual 2005 information is available while preparing the 2006 budget.
All debt transactions will occur either on January 1st or December 31st.
There are no bad debts.
The student should also keep in mind that the budgeting process is not an exact science; therefore, approximate figures provide adequate information for the decision maker. Figures should be rounded to the whole dollar throughout the budgeting process and the control applications. Since it is not possible to have a partial machine or person, certain figures will always have to be rounded up.
GENERAL COMPANY INFORMATION
Fantastic, Inc. is a paint manufacturing company that produces two qualities of paint, Super and Stupendous. The company was established eight years ago and began with only one type of paint. Sales of the original product have been rather stable in the past 5 years. In 2003, a second, higher quality paint was introduced, and sales of this product have increased each year due to reasonably effective sales efforts. The president is currently concerned about the potential inefficient use of capacity and the effect that this has on profits.
All raw materials are currently purchased from outside suppliers and no difficulty is foreseen in obtaining the necessary inventories for production in the future. All inventories are currently considered to be at the lowest safe levels possible given the delivery, production, and sales cycles.
Given the current production capacity, the company will have room for expansion for the next few years without building new facilities or expanding the current building. The company will also have the option of starting a second production shift to support future sales if necessary; therefore, increased production will be obtainable through purchasing additional equipment or increasing production hours. At this time, however, the president is not considering a second shift due the additional $1.00 per hour shift differential that would be necessary to pay the hourly second shift workers.
The company had a cash flow problem in 2005 but has always managed to make all payments on a timely basis. The president wishes to increase the amount of cash on hand in the future so that the company will have a greater margin of safety. To date, the company has not had difficulty obtaining financing for expansion and does not foresee any future difficulties in obtaining necessary funding for legitimate purposes.
The company has paid a consistently good dividend to the stockholders. The president would like to continue this policy in the future.
Fantastic, Inc. has two separate production departments – one for each of the paint types. Since the end products are not distinguishable, the company uses process costing employing a FIFO inventory.
Absorption costing is used for all outside reports. All non-direct fixed costs are allocated using various allocation bases as indicated throughout the project. The Company does not use a full ABC costing system; however, it does employee some of the ABC concepts in the budgeting process.
The administrative department handles all of the purchasing, accounting, and secretarial duties in a highly efficient manner. The need for separate departments is not necessary at this time.
Number of machines available 26 20
Annual capacity per machine 15,000 gallons 15,000 gallons
Annual production capacity 390,000 gallons 300,000 gallons
Machine hours available per machine 1,800 hours 1,800 hours
Standard machine hour per gallon .12 hour/gallon .12 hour/gallon
Standard labor hour per machine hour 1.25 labor hr/mach.hr 1.25 labor hr/mach.hr
Actual sales volume 420,000 gallons 268,200 gallons
Number of hourly employees 29 21
Supervisors (one per each eight hourly
employees) 4 3
Raw material prices
Cans 40¢ each 40¢ each
Pigment $2.75 per pound $3.75 per pound
Raw material usage
Cans one per gallon one per gallon
Pigment two pounds per gallon two pounds per gallon
Direct labor rate $8.25 per hour $8.25 per hour
2006 PROJECTED SALES INFORMATION
The sales department feels very good about the prospects for 2006. The reputation of the new product, Stupendous Paint, has increased significantly due to effective adverting in the past few years. The sales department is ready to launch a major advertising campaign which is expected to result in the trend of the last three year to continue for the Stupendous brand even with a small price increase per gallon.
Super Paint has been produced since the company began production. The sales level of this product has been rather stagnant for the last 5 years, and that trend is expected to continue in the future.
You have made the following conclusions about the two different products:
• Sales growth in units will continue to be stagnant.
• The more recent years are more representative of continuing unit sales than years in the further past.
• Exponential Smoothing will be an appropriate unit sales projection method to use.
• Unit sales growth will continue on its current increasing trend
• An exponential growth function with the year being the independent variable and the sales volume being the dependent variable will be an appropriate sales projection method.
2006 DIRECT MATERIAL AND INVENTORY BUDGET INFORMATION
The production department worked in conjunction with both the sales and purchasing departments in developing desired projected inventory levels for December 31, 2006. Information regarding beginning and desired ending inventories for 2006 are as follows:
Hint: Remember that each gallon of paint requires two pounds of pigment.
2006 DIRECT LABOR BUDGET INFORMATION
During 2005, a new contract was signed with the union. As part of that agreement, no worker can work in more than one department, and no single worker can work over 2,000 hours during the year. This means that for every 2,000 hours of labor that is required for production in each department, one hourly employee is needed. For example, if a department needs 10,150 labor hours during the year, six employees will be needed (10,150 total hours /2,000 per employee = 5.075 which needs to be rounded to 6 employees).
The standard direct labor rate will increase $0.25 per hour over the 2005 rate.
Additional information regarding employee benefits is included in the section on manufacturing overhead.
2006 OVERHEAD BUDGET INFORMATION
The following information is available regarding the actual overhead costs incurred for 2005:
2006 SALES DEPARTMENT INFORMATION
The sales department consists of 10 representatives who report directly to the president. Each individual is on a base salary plus a commission, and the sales reps also submit meal and entertainment expenses for reimbursement. (In 2005, the meal and entertainment expenses were limited to $50 per week per sales representative based upon a 52 week year.)
The following information is available regarding the actual selling costs incurred for 2005:
2006 ADMINISTRATIVE BUDGET INFORMATION
The administrative department consists of the president and an office staff of eight who handle the secretarial, purchasing, and accounting duties. (Total of nine people.) The following information is available regarding the 2005 actual costs:
It is felt that the level of the office and administrative staff will be adequate for the coming year. It is expected that the
following changes will occur in 2006:
2006 INCOME TAX INFORMATION
The current federal and state income tax rates total 40%. All taxes for the year will be paid by the end of the year
which means that there will be no accrued taxes on December 31, 2006.
2006 ACCOUNTS RECEIVABLE INFORMATION
It is expected sales will occur evenly throughout the year and that there will be no cash sales. 75% of monthly sales
will be collected in the month following the sale, and the remaining 25% will be collected by the end of the second
month. No bad debts are anticipated.
2006 ACCOUNTS PAYABLE INFORMATION
This account represents the purchases for raw materials only. It is expected that purchases will be made evenly throughout
the year, and that all purchases will be paid for during the month following the purchase.
2006 WAGE AND SALARY INFORMATION
The accrued wage account will include all direct labor, indirect labor, sales commissions and salaries, and administrative salaries. All wages are earned evenly throughout the year, and employees are paid twice each month. On December 31, 2006, the accrued wages will include wages representing one full payroll period.
2006 ACCRUED OTHER INFORMATION
This account includes all other cash expenses not included in Account Payable and Accrued Wages. It is the company’s policy to pay all other expenses during the month following the purchase. These expenses will be incurred evenly throughout the year. The 20% fringe benefits will be paid on all wages, salaries, and commissions.
2006 PROPERTY, PLANT AND EQUIPMENT INFORMATION
Property, plant and equipment consist of the following on December 31, 2005:
Property and plant $750,000
Total Property, Plant and Equipment $1,775,000
Each additional machine that is needed to support the production level expected during 2006 will cost $30,000 and be depreciated over five years using the straight-line method. Assume that any equipment purchases are made on the first day of the January and are operational throughout the entire year.
No new equipment will be needed for the sales and administrative departments.
2006 LONG-TERM DEBT INFORMATION
A long-term debt repayment (principle only) will be made on December 31, 2006 for $255,000. The interest rate charged on the debt balance throughout 2006 will be 7.5% and will be paid on December 31, 2006.
If an additional machine is purchased, $5,000 will be paid in cash and the remaining $25,000 will be financed at the 7.5% rate. This same proportion of cash/additional debt will be applied to all additional equipment purchased during 2006. Again, any purchases will be made on January 1, 2006.
Fantastic, Inc.’s policy is to pay dividends on the last day of each quarter. The total anticipated dividends for 2006 are $2.50 per share.