Sales Forecasted-to-sell-25,000-units-in-the-1st Quarter-of-2024, and an additional-2,000- units each quarter. The 2,000-additional units per-quarter are...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Sales → Forecasted-to-sell-25,000-units-in-the-1st Quarter-of-2024, and an additional-2,000- units each quarter. •→ The 2,000-additional units per-quarter are expected to continue through the end-of- 2nd-quarter-of-2025.-¶ → The 2023-4th-quarter-sales-were-24,000-units. ¶ → Selling price for one unit of ice-cream-is $15.-1 → Bloomfield-maintains 15% of the next quarter's unit-sales-in-ending-inventory. →All-sales to retail stores are on account, with collections of 75% made in the quarter- of-sales-and-25%-collected in the quarter-after-sale. 1 •→ Accounts receivable on December 31, 2023-is $72,000.1 1 Direct-Materials--1 •→ Direct-materials cost-$3-per-pound.-1.5-pounds-of-direct-materials are required-to- produce-each-unit.¶ •→ Bloomfield-maintains -6% of the materials needed for the next quarter-in-its-ending- material-inventory. -1 → Raw Materials on December 31, 2023-were-2,250-pounds. → Payment-for-materials are made-50%-in-the-quarter of purchase, and 50%-in-the- quarter-after purchase. ¶ → Accounts Payable balance on December 31, 2023-was-$56,250.-¶ FI Direct-Labor Labor-required-is-15-minutes-per-unit-at-a-rate-of-$11-per-hour.¶ 1 Manufacturing-Overhead Variable-overhead costs are based on-labor-hours, listed below: •→ Indirect-materials 50¢-per-labor-hour-¶ → Indirect labor.... -75¢-per-labor-hour-1 >→ Utilities.. -65¢-per-labor-hour --35¢-per-labor-hour-¶ •→ Maintenance- Foxed-overhead-costs-are-budgeted for the month, listed below: → 1 → Rent... → Salaries.. → Depreciation- •→ Property taxes → Insurance. --$3,000-per-month $11,000-per-month- $4,800-per-month-1 -$-675-per-month-1 --$-500-per-month-¶ Selling and Administrative 1 Variable-selling and administrative-cost-are-budgeted-per-sales-unit: •→ Shipping expense-$.75-per-sales-unit •→ Packaging-expense $.50-per-sales-unit Fixed-selling and administrative costs are budgeted for the month, listed below: → Advertising.. >→ Insurance- → Office Salaries. → Depreciation- --$2,000-a-month-¶ --$700-a-month-1 $4,000-a-month-¶ --$800-a-month-1 1 Other-Information → The Cash-balance at the end of 2023, is $80,750, and Bloomfield-would-like-to- maintain-a-cash-balance of at least-$200,000 at the end of each quarter. •→ All-Direct-Labor, Manufacturing Overhead and Selling & Administrative costs are paid in the quarter-incurred. → Bloomfield has an open-line of credit with the bank, and-can-borrow-in-any- quarter-they-don't-meet the minimum-cash-balance-of-$55,000. •→ Borrowed-funds accrue-3%-interest for the quarter-and-are-paid-in-the-first- quarter-cash-is-available along with interest. •→ Bloomfield-collects-interest of $3,000-from-a-note-receivable-each-quarter. → Bloomfield-plans to purchase a $50,000-equipment-in-cash-in-Quarter-3.-1 → Bloomfield-pays an estimated-income tax at $5,000-each-quarter. 1 Budgeted Income Statement For the Year Ending Sales → Forecasted-to-sell-25,000-units-in-the-1st Quarter-of-2024, and an additional-2,000- units each quarter. •→ The 2,000-additional units per-quarter are expected to continue through the end-of- 2nd-quarter-of-2025.-¶ → The 2023-4th-quarter-sales-were-24,000-units. ¶ → Selling price for one unit of ice-cream-is $15.-1 → Bloomfield-maintains 15% of the next quarter's unit-sales-in-ending-inventory. →All-sales to retail stores are on account, with collections of 75% made in the quarter- of-sales-and-25%-collected in the quarter-after-sale. 1 •→ Accounts receivable on December 31, 2023-is $72,000.1 1 Direct-Materials--1 •→ Direct-materials cost-$3-per-pound.-1.5-pounds-of-direct-materials are required-to- produce-each-unit.¶ •→ Bloomfield-maintains -6% of the materials needed for the next quarter-in-its-ending- material-inventory. -1 → Raw Materials on December 31, 2023-were-2,250-pounds. → Payment-for-materials are made-50%-in-the-quarter of purchase, and 50%-in-the- quarter-after purchase. ¶ → Accounts Payable balance on December 31, 2023-was-$56,250.-¶ FI Direct-Labor Labor-required-is-15-minutes-per-unit-at-a-rate-of-$11-per-hour.¶ 1 Manufacturing-Overhead Variable-overhead costs are based on-labor-hours, listed below: •→ Indirect-materials 50¢-per-labor-hour-¶ → Indirect labor.... -75¢-per-labor-hour-1 >→ Utilities.. -65¢-per-labor-hour --35¢-per-labor-hour-¶ •→ Maintenance- Foxed-overhead-costs-are-budgeted for the month, listed below: → 1 → Rent... → Salaries.. → Depreciation- •→ Property taxes → Insurance. --$3,000-per-month $11,000-per-month- $4,800-per-month-1 -$-675-per-month-1 --$-500-per-month-¶ Selling and Administrative 1 Variable-selling and administrative-cost-are-budgeted-per-sales-unit: •→ Shipping expense-$.75-per-sales-unit •→ Packaging-expense $.50-per-sales-unit Fixed-selling and administrative costs are budgeted for the month, listed below: → Advertising.. >→ Insurance- → Office Salaries. → Depreciation- --$2,000-a-month-¶ --$700-a-month-1 $4,000-a-month-¶ --$800-a-month-1 1 Other-Information → The Cash-balance at the end of 2023, is $80,750, and Bloomfield-would-like-to- maintain-a-cash-balance of at least-$200,000 at the end of each quarter. •→ All-Direct-Labor, Manufacturing Overhead and Selling & Administrative costs are paid in the quarter-incurred. → Bloomfield has an open-line of credit with the bank, and-can-borrow-in-any- quarter-they-don't-meet the minimum-cash-balance-of-$55,000. •→ Borrowed-funds accrue-3%-interest for the quarter-and-are-paid-in-the-first- quarter-cash-is-available along with interest. •→ Bloomfield-collects-interest of $3,000-from-a-note-receivable-each-quarter. → Bloomfield-plans to purchase a $50,000-equipment-in-cash-in-Quarter-3.-1 → Bloomfield-pays an estimated-income tax at $5,000-each-quarter. 1 Budgeted Income Statement For the Year Ending
Expert Answer:
Answer rating: 100% (QA)
Variable Selling and Administrative Costs per Sales Unit Shipping Expense 075 per unit Packaging Exp... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Country Cookin' Inc. begins the budgeting process for the following year in the 1st quarter of the current year. With the information provided below, prepare the sales, production and direct...
-
TFS Corporation, a retail company selling hotel furniture, has just completed its master budget for the next fiscal year. Ending inventory is budgeted at 20% of cost of goods available for sale....
-
Find a vector parametrization of the intersection of the surfaces x 2 + y 4 + 2z 3 = 6 and x = y 2 in R 3 .
-
How does a large-scale entry differ from a small-scale entry?
-
If energy reduction is paramount, how would you change the pipelined design? What is the percentage reduction in the energy spent by an LW instruction after this change? This exercise explores energy...
-
Which event(s) in Exercise 2 can be considered unusual? Explain. Data from Exercises 2 The table shows the numbers (in thousands) of earned degrees by level in two different fields, conferred in the...
-
Hennes Corporation was organized on January 1, 2012. It is authorized to issue 10,000 shares of 8%, $100 par value preferred stock and 500,000 shares of no-par common stock with a stated value of $2...
-
A rectangular block of a material with a modulus of rigidity G=90 ksi is bonded to two rigid horizontal plates. The lower plate is fixed, while the upper plate is subjected to a horizontal force P....
-
Refer back to the beginning of this chapter to the excerpt from a Los Angeles Times article about Reed Slatkin's fraud. The article insinuates that the FBI and IRS's raiding of Slatkin's office...
-
5. Electron-Pushing Mechanism: (8 points) a. Work through the Claisen-Schmidt mechanism for the Recrystallization module on Canvas. Re- draw the full electron-pushing mechanism for the condensation...
-
Brown Company has assets of $ 9 1 , 0 0 0 in liabilities of $ 2 6 , 0 0 0 . What is the amount of total claims?
-
Analyzing the stock fundamentals of a company. I have calculated forward P/E ratios for this company. What is the impact on the P/E ratio? Include a brief explanation for each of your answers.
-
Identify any five stakeholders who would be interested in Grassland s financial information and explain why and how each would use the information.
-
Edwards Engineering adjusts and closes its books at the end of the year to prepare financial statements. The trial balance on December 31, 2022, before adjustments is as follows: Edward's Engineering...
-
How did net income of Walmart as a percentage of total revenues change from fiscal 2 0 1 8 to fiscal 2 0 2 0 ? Identify the most important reasons for this change. Is there a unique item that changed...
-
Learning Task 3 Directions: Read each sentence carefully and determine whether the statement is True or False. Write your answers in your journal. 1. Individual taxpayers are classified into three,...
-
What is the difference between direct materials and indirect materials?
-
In multiple regression analysis, explain why the typical hypothesis that analysts want to test is whether a particular regression coefficient (E) is equal to zero (HQ: B = 0) versus whether that...
-
What were the key provisions of the American Recovery and Reinvestment Act passed by Congress in February 2009? How has the impact of the Act been evaluated?
-
Regarding the discussion of when McDonald's introduced its Dollar Menu strategy in the fall of 2002, why was the company assuming or hoping that the demand for its products was elastic? Did this...
-
What are the different methods of conducting marketing research?
-
What is the main difference between a full-service and a limited-service supplier?
-
What are some of the issues that should be considered when conducting marketing research?
Study smarter with the SolutionInn App