1:49 es Assets Cash Accounts receivable Raw materials inventory Finished goods inventory Equipment Accounts payable 492,500...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1:49 es Assets Cash Accounts receivable Raw materials inventory Finished goods inventory Equipment Accounts payable 492,500 Loan payable 1,627,700 Long-term note payable Less: Accumulated depreciation $ 3,000,000 750,000 Equity Retained earnings Total assets $ 6,292,200 Total liabilities and equity Balance Sheet March 31 $ 200,000 1,722,000 Liabilities and Equity Liabilities 2,250,000 Common stock $ 1,005,000 12,000 2,500,000 1,675,000 1,100,200 $ 3,517,000 2,775,200 $ 6,292,200 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 102,500 units. Budgeted sales in units follow: April, 102,500; May, 97,500; June, 100,000; and July, 102,500. The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit. b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materials inventory is 24,625 pounds. The budgeted June 30 ending raw materials inventory is 20,000 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 82,000 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour. e. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $100,000 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthly salary is $15,000. g. Monthly general and administrative expenses include $60,000 for administrative salaries and 0.9% monthly interest on the long- term note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale). i. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase). j. The minimum ending cash balance for all months is $200,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $50,000 are budgeted to be declared and paid in May. 1. No cash payments for income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter. m. Equipment purchases of $500,000 are budgeted for the last day of June. 1:49 es Assets Cash Accounts receivable Raw materials inventory Finished goods inventory Equipment Accounts payable 492,500 Loan payable 1,627,700 Long-term note payable Less: Accumulated depreciation $ 3,000,000 750,000 Equity Retained earnings Total assets $ 6,292,200 Total liabilities and equity Balance Sheet March 31 $ 200,000 1,722,000 Liabilities and Equity Liabilities 2,250,000 Common stock $ 1,005,000 12,000 2,500,000 1,675,000 1,100,200 $ 3,517,000 2,775,200 $ 6,292,200 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 102,500 units. Budgeted sales in units follow: April, 102,500; May, 97,500; June, 100,000; and July, 102,500. The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit. b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materials inventory is 24,625 pounds. The budgeted June 30 ending raw materials inventory is 20,000 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 82,000 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour. e. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $100,000 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthly salary is $15,000. g. Monthly general and administrative expenses include $60,000 for administrative salaries and 0.9% monthly interest on the long- term note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale). i. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase). j. The minimum ending cash balance for all months is $200,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $50,000 are budgeted to be declared and paid in May. 1. No cash payments for income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter. m. Equipment purchases of $500,000 are budgeted for the last day of June.
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Suppose that the following declarations are in effect: int a [] = {5, 15, 34, 54, 14, 2, 52, 72}; int *p = &a [1], *q = &a [5] ; (a) What is the value of * (p+3) ? (b) What is the value of * (q-3)?...
-
The Cadet is a popular model of sport utility vehicle. For a random sample of 26 Cadets, each bought "new" two years ago and each sold "used" within the past month, the sample correlation coefficient...
-
Jos and Malik share income and losses in a 2:1 ratio after allowing for salaries of $20,000 and $35,000. If the partnership suffers a $20,000 loss, by how much would Jos's capital account change?...
-
Logical fallacies are frequently used in arguments and have an intuitive appeal that makes them effective for politicians to use. Using your understanding of fallacies, you will listen to and take...
-
Find the distribution function of the random variable X whose probability density is given by Also sketch the graphs of these probability density and distribution functions. Tfor0ers1 for 1
-
Ouellette Co. adjusts its books monthly. On June 30, 2017, notes receivable include the following: Interest is payable on the first day of each month for notes with terms of one year or longer....
-
The historical cost accounts of Smith plc are as follows: 1 Land and buildings were acquired in 20X0 with the buildings component costing 800,000 and depreciated over 40 years. 2 Share capital was...
-
Portions of the 20X2 financial statements of Williams Company, a paint manufacturer, are reproduced below (in thousands of dollars): Partial Income Statement for the year ended 31 December 20X2 Net...
-
Question 2 (10 marks) PART A Two-year balances of selected accounts of Far East Company appear below: Balance Balance Dec.31, 2020 Dec. 31,2021 Cash $31,000 $58,770 Accounts receivable (net) 14,000...
-
Did the intervention performed between the A1c collected at Time 1 (A1CT1) and the A1c collected at Time 2 (A1CT2) statistically significantly decrease the percent A1c for this sample of...
-
Students will work on the Practicing Skills Exercise and write a report to elaborate their response to the issues given.Your company is in Toronto and manufactures office furniture of various types....
-
Tribbles-R-Us has 200,000 shares outstanding and just paid a $0.25 per share dividend. The market risk-premium is 5.00 percent and the risk-free rate is 1.00 percent. What is the company's cost of...
-
15. Which of the following eyewash/safety showers should be used for immediate flushing only, until the victim reaches another safety unit? a. Emergency shower b. Personal eyewash c. Handheld drench...
-
How would you change the name of a column when you aggregate using the agg method? write with example
-
What methodologies are employed in conducting comprehensive environmental impact assessments (EIAs) for major civil engineering projects, and how do these methodologies balance development goals with...
-
In three cases you have studied please explain the common law principle established in each case and why you think they are good principles of Law?
-
Modify the counter from Exercise 5.44 such that the counter will either increment by 4 or load a new 32-bit value, D, on each clock edge, depending on a control signal Load. When Load = 1, the...
-
Why is the sales forecast the starting point for budgeting?
-
How do spreadsheets aid the application of sensitivity analysis?
-
Financial planning models guide managers through the budget process so that managers do not need to really understand budgeting. Do you agree? Explain.
Study smarter with the SolutionInn App