Material Budgeting | Direct Materials Budget:
Learning Objective of
the article:
- Define and explain direct materials
budget or Materials Budgeting.
- Prepare a direct material budget
including a schedule of expected cash disbursements for purchases of
materials.
Definition and Explanation of Direct Materials Budget:
Direct materials budget is prepared after
computing production requirements by preparing a
production budget. Direct materials budget or materials budgeting details the
raw materials that must be purchased to fulfill the production requirements
and to provide for adequate inventories. The required purchases of
raw materials are computed as follows:
|
|
Raw materials needed to meet the production
schedule
Add desired ending inventory of raw materials
Total raw materials
needs
Less beginning inventory of raw materials
Raw materials to be purchased |
XXXX
XXXX
--------
XXXX
XXXX
--------
XXXX
====== |
Preparing a budget of this kind is one step in a company's overall
material
requirements planning (MRP).
MRP is an
operations management tool that uses a
computer to help manage materials and inventories, The objective of
material requirements planning (MRP) is to
ensure that the right materials are on hand, in the right quantities, and at the
right time to support the production budget. The detailed operation of materials
requirements planning is covered in most
operations management books.
Example of Direct Materials Budget:
Following is the direct materials budget for
Hampton Freeze Inc. (See
explanation of this direct materials budget)
| |
Hampton
Freeze, Inc.
Direct Materials Budget
For the Year Ended December 31, 2009 |
| |
|
Quarter |
|
| |
|
1 |
2 |
3 |
4 |
Year |
| |
Required
production in cases (see
production budget page) |
14,000 |
32,000 |
36,000 |
19,000 |
101,000 |
| |
Raw
materials needed per case (pounds) |
15 |
15 |
15 |
15 |
15 |
| |
|
----------- |
----------- |
----------- |
----------- |
----------- |
| |
Production
needs (pounds) |
210,000 |
480,000 |
540,000 |
285,000 |
1,515,000 |
|
1 |
Add
desired ending inventory of raw material |
48,000 |
54,000 |
28,500 |
22,500 |
22,500 |
| |
|
------------ |
------------ |
------------ |
------------ |
------------ |
| |
Total
needs |
258,000 |
534,000 |
568,500 |
307,500 |
1,537,500 |
| |
Less
beginning inventory of raw materials |
21,000 |
48,000 |
54,000 |
28,500 |
21,000 |
| |
|
------------ |
------------ |
------------ |
------------ |
------------ |
| |
Raw
materials to be purchased |
237,000 |
486,000 |
514,000 |
279,000 |
1,516,500 |
| |
Cost of
raw materials per pound |
$0.20 |
$0.20 |
$0.20 |
$0.20 |
$0.20 |
| |
|
------------ |
------------ |
------------ |
------------ |
------------ |
| |
Cost of
raw materials to be purchased |
$47,400 |
$97,200 |
$102,900 |
55,800 |
$303,300 |
| |
|
======= |
======= |
======= |
======= |
======= |
| |
Percentage
of purchases paid for in the period of the purchase |
|
|
50% |
|
|
| |
Percentage
of purchase paid for in the period after purchase |
|
|
50% |
|
|
| |
|
50% |
50% |
|
|
|
| |
|
|
|
|
|
|
| |
Schedule of Expected Cash Disbursement for Materials |
|
2 |
Accounts
payable, beginning balance |
$25,800 |
|
|
|
$25,800 |
|
3 |
First-quarter purchase |
23,700 |
$23,700 |
|
|
47,400 |
|
4 |
Second-quarter purchases |
|
48,600 |
$48,600 |
|
97,200 |
|
5 |
Third-quarter purchase |
|
|
51,450 |
$51,450 |
102,900 |
|
6 |
Fourth-quarter purchase |
|
|
|
27,900 |
27,900 |
| |
|
---------- |
---------- |
---------- |
---------- |
---------- |
| |
Total cash
disbursement |
$49,500 |
$72,300 |
$100,050 |
$79,350 |
$301,200 |
| |
|
|
1 |
Ten percent of the next quarter's needs. For
example, the second-quarter production needs are 480,000 pounds.
Therefore, the desired ending inventory for the first quarter would be
10% 480,000 pounds = 48,000 pounds. The ending inventory of 22,500
pounds for the quarter is assumed |
|
2 |
Cash payments for the last year's
fourth-quarter materials purchases. |
|
3 |
$47,500 × 50%; $47,500 × 50%. |
|
4 |
$97,200 × 50%; $97,200 × 50%. |
|
5 |
$102,900 × 50%; $102,900 × 50%. |
|
6 |
$55,800 × 50%. Unpaid fourth quarter's
purchases appear as accounts payable on the company's end of year
balance sheet |
The only
raw materials include in this budget is high fructose sugar, which is
the major ingredient in popsicles (finished goods of Hampton Freeze Inc.)
other than water. The remaining
raw materials are relatively insignificant and are included in variable
manufacturing overhead. As with
finished goods, management would like to maintain some minimum
inventories of
raw materials as cushion. In this case, management would like to
maintain ending inventories of sugar equal to 10% of the following quarter's
production needs. The first line in the
direct materials budget contains the required production for each quarter,
which is taken directly from the
production budget (see
production budget page). Looking at the first quarter, since the
schedule of
production budget calls for the production of 14,000 cases of popsicles
(finished
goods of Hampton Freeze Inc.) and each case requires 15 pounds of sugar,
the total production needs are for 210,000 pounds of sugar (14,000 cases × 15 pounds per
case). In addition, management wants to have ending inventories of 48,000
pounds of sugar, which is 10% of the following quarter's needs of 480,000
pounds. Consequently the total needs are for 258,000 pounds (210,000 pounds
for the current quarter's production plus 48,000 pounds for the desired
ending inventory). However, since the company already has 21,000 pounds in
beginning inventory, only 237,000 pounds of sugar (258,000 pounds – 21,000
pounds) will need to be purchased. Finally, the cost of the materials
purchases is determined by multiplying the amount of raw materials to be
purchased by the cost per unit of the
raw materials. In this case, since 237,000 pounds of sugar will have to
be purchased during the first quarter and sugar costs $0.20 per pound, the
total cost will be $47,400 (237,000 pounds × $0.20 per pound).
As with the production budget, the amounts
listed under the year column are not always just the sum of the quarterly
amounts. The desired ending inventory of
raw materials for the year is the same as the desired ending inventory
of
raw materials for the fourth quarter. Likewise the beginning inventory
of the
raw materials for the year is the same as the beginning inventory of
raw materials for the first quarter.
Direct materials budget is usually
accompanied by a schedule of expected cash disbursements for raw
materials. This schedule is needed to prepare the overall cash budget.
Disbursement of raw materials consist of payments for purchases on
account in prior periods plus any payments for purchases in the current
budget period. Direct materials budget in our example includes such a
schedule of expected cash disbursements. Ordinarily, companies do not
immediately pay their suppliers. At Hampton Freeze Inc. the policy is to pay
for 50% of purchases in the quarter in which the purchase is made and 50% in
the following quarter, so while the company intends to purchase $47,400
worth of sugar in the first quarter, the company will only pay for half,
$23,700, in the first quarter and the other half will be paid in the second
quarter. The company will also pay $25,800 for sugar acquired in the
previous quarter, but not yet paid for. This is the beginning balance in the
accounts payable. Therefore, the total cash disbursements for sugar in the
first quarter are $49,500--the $25,800 payment for sugar acquired in the
previous quarter plus the $23,700 payment for sugar acquired during the
first quarter. |