Assumptions: 1. Krusty Krab sells Krabby Patty only. The selling price of Krabby Patty is $4.50....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Assumptions: 1. Krusty Krab sells Krabby Patty only. The selling price of Krabby Patty is $4.50. 2. Krusty Krab has 153 customers per day on average. Each customer purchases one Krabby Patty per visit. Krusty Krab has Food Truck Festival every June which increases its regular sales by 50% per day. 3. 90% of sales are paid by cash. 10% is collected in the month following sale. The March 31" accounts receivable balance of $600 will be collected in full in April. 4. Krusty Krab stores frozen Krabby Patty so they can sell them during the busy days in the following month. In general, Mr. Krab wants ending inventory of Krabby Patty to be equal to 10% of the following month's budgeted sales in units. On March 31", 474 units of Krabby Patty were on hand. 5. At Krusty Krab, two pounds of material are required per unit of product. Mr. Krab wants materials on hand at the end of each month equal to 5% of the following month's production. On March 31, 229.5 pounds of material are on hand. Material cost is $0.10 per pound. One-half of a month's purchases is paid for in the month of purchase; the other half is paid in the following month. The March 31 accounts payable balance is $900. 6. At Krusty Krab, each Krabby Patty requires 0.025 hours (1.5 minutes) of direct labor. Mr. Krab pays Sponge Bob at the rate of $12 per hour. 7. At Krusty Krab, the variable manufacturing overhead rate is $0.1 per Krabby Patty. Fixed manufacturing overhead is $2,703 per month, which includes $500 of noncash costs (primarily depreciation of plant assets). 8. At Krusty Krab, the variable selling and administrative expenses are $0.05 per unit sold. Fixed selling and administrative expenses are $3,500 per month (including the salary to the Cashier 82 hours per week at the rate of $12 per hour). The fixed selling and administrative expenses include $1,000 in costs - primarily depreciation - that are not cash outflows of the current month. 9. Krusty Krab purchases a new equipment in May and pays $10,000. Krusty Krab also pays a cash dividend of 5,000 in April. 10. Krusty Krab maintains a minimum cash balance of $50,000. It maintains a 12% open line of credit for $75,000. It borrows on the first day of the month and repays loans on the last day of the month. 11. Krusty Krab has an April 1 cash balance of $40,000. On April 1, retained earnings has a balance of $94,745. On April 1, additional Budgeted Balance Sheet Information: Krusty Krab reported the following account balances prior to preparing its budgeted financial statements: - - Land - $10,000 Equipment - $20,000 Building - $50,000 Common stock $30,000 1. Give a brief overview of the restaurant (e.g., business advantage, main competitors). Identify its direct materials, direct labor, manufacturing overhead, and selling & administrative costs. 2. Please help Mr. Krab make a master budget for the quarter ending June 30th, 2023. The master budget should include the sales budget, the expected cash collections budget, the production budget, the raw materials purchase budget, the expected cash disbursements for materials budget, the direct labor budget, the manufacturing overhead budget, the ending finished goods inventory budget, the selling & administrative budget, the cash budget, and any other budgets you want to add. Please also help Mr. Krab prepare the budgeted financial statements including budgeted income statement and budgets balance sheet. I provide a list of assumptions for you to prepare for these budgets. [Hint: You may use Excel to prepare budgets and then report them in a Word or PDF file.] 3. Redo the budgeted income statement using the contribution format. Please calculate the margin of safety and operating leverage. Please also calculate the number of Krabby Patty that Krusty Krab must sell each quarter to break even. Now think about the break-even quantities you just calculated. Do you think this number is realistic or attainable? Support your answer. Assumptions: 1. Krusty Krab sells Krabby Patty only. The selling price of Krabby Patty is $4.50. 2. Krusty Krab has 153 customers per day on average. Each customer purchases one Krabby Patty per visit. Krusty Krab has Food Truck Festival every June which increases its regular sales by 50% per day. 3. 90% of sales are paid by cash. 10% is collected in the month following sale. The March 31" accounts receivable balance of $600 will be collected in full in April. 4. Krusty Krab stores frozen Krabby Patty so they can sell them during the busy days in the following month. In general, Mr. Krab wants ending inventory of Krabby Patty to be equal to 10% of the following month's budgeted sales in units. On March 31", 474 units of Krabby Patty were on hand. 5. At Krusty Krab, two pounds of material are required per unit of product. Mr. Krab wants materials on hand at the end of each month equal to 5% of the following month's production. On March 31, 229.5 pounds of material are on hand. Material cost is $0.10 per pound. One-half of a month's purchases is paid for in the month of purchase; the other half is paid in the following month. The March 31 accounts payable balance is $900. 6. At Krusty Krab, each Krabby Patty requires 0.025 hours (1.5 minutes) of direct labor. Mr. Krab pays Sponge Bob at the rate of $12 per hour. 7. At Krusty Krab, the variable manufacturing overhead rate is $0.1 per Krabby Patty. Fixed manufacturing overhead is $2,703 per month, which includes $500 of noncash costs (primarily depreciation of plant assets). 8. At Krusty Krab, the variable selling and administrative expenses are $0.05 per unit sold. Fixed selling and administrative expenses are $3,500 per month (including the salary to the Cashier 82 hours per week at the rate of $12 per hour). The fixed selling and administrative expenses include $1,000 in costs - primarily depreciation - that are not cash outflows of the current month. 9. Krusty Krab purchases a new equipment in May and pays $10,000. Krusty Krab also pays a cash dividend of 5,000 in April. 10. Krusty Krab maintains a minimum cash balance of $50,000. It maintains a 12% open line of credit for $75,000. It borrows on the first day of the month and repays loans on the last day of the month. 11. Krusty Krab has an April 1 cash balance of $40,000. On April 1, retained earnings has a balance of $94,745. On April 1, additional Budgeted Balance Sheet Information: Krusty Krab reported the following account balances prior to preparing its budgeted financial statements: - - Land - $10,000 Equipment - $20,000 Building - $50,000 Common stock $30,000 1. Give a brief overview of the restaurant (e.g., business advantage, main competitors). Identify its direct materials, direct labor, manufacturing overhead, and selling & administrative costs. 2. Please help Mr. Krab make a master budget for the quarter ending June 30th, 2023. The master budget should include the sales budget, the expected cash collections budget, the production budget, the raw materials purchase budget, the expected cash disbursements for materials budget, the direct labor budget, the manufacturing overhead budget, the ending finished goods inventory budget, the selling & administrative budget, the cash budget, and any other budgets you want to add. Please also help Mr. Krab prepare the budgeted financial statements including budgeted income statement and budgets balance sheet. I provide a list of assumptions for you to prepare for these budgets. [Hint: You may use Excel to prepare budgets and then report them in a Word or PDF file.] 3. Redo the budgeted income statement using the contribution format. Please calculate the margin of safety and operating leverage. Please also calculate the number of Krabby Patty that Krusty Krab must sell each quarter to break even. Now think about the break-even quantities you just calculated. Do you think this number is realistic or attainable? Support your answer.
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Garcia Corporation has paid 60 consecutive quarterly cash dividends (15 years). The last 6 months, however, have been a cash drain on the company, as profit margins have been greatly narrowed by...
-
a. If the beginning balance of the Inventory account and the cost of items purchased or made during the period are correct, but an error resulted in overstating the firms ending inventory balance by...
-
A tank whose volume is unknown is divided into two parts by a partition. One side of the tank contains 0.03 m3 of refrigerant-134a that is a saturated liquid at 0.9 MPa, while the other side is...
-
Estimate \(\mathrm{Sc}_{\mathrm{V}}\) for a saturated vapor mixture that is \(80 \mathrm{~mol} \%\) ethanol and \(20 \mathrm{~mol} \%\) water at \(1.0 \mathrm{~atm}\).
-
A firm that sells software services has been piloting a new product and has records of 500 customers who have either bought the services or decided not to. The target value is the estimated profit...
-
Han Products manufactures 33,000 units of part S-6 each year for use on its production line. At this level of activity, the cost per unit for part S-6 is: Book Ask Print Direct materials Direct labor...
-
The arm in the figure below weighs 35.9 N. The force of gravity acting on the arm acts through point A. Determine the magnitudes of the tension force F, in the deltoid muscle and the force F exerted...
-
The following investing transactions by Lateral Inc. took place during the current year. 1. On January 1, purchased 500 Pincus Corporation bonds for $564,000 cash. The bonds have a face value of...
-
You will capitalize the project with a 70% first mortgage based on the purchase price, a mezz loan equal to 50% of the equity after application of the first mortgage with 90% of the remaining equity...
-
How is this done in excel and also on a financial calculator? Microsoft had stock prices of $47, $41, $28, $42, and $57 at the end of the last five quarters. If Microsoft pays a dividend of $1.50 at...
-
Firm C is considering the acquisition of Firm T. Firm C has estimated the cash flows, cost of capital, and growth rate for firm T shown below. Answer the following questions to estimate the current...
-
Firm C currently has 250,000 shares outstanding with current market value of $42.00 per share and generates an annual EBIT of $1,250,000. Firm C also has $1 million of debt outstanding. The current...
-
For a 4340 steel with om = 400 MPa , what is the largest amplitude that guarantees no fatigue failure? 700 Ti-SAI-2.5Sn titanium alloy 600 4340 steel 500 400 1045 steel 300 Ductile cast iron 200...
-
In Problems, solve each system of equations. x + 2y + 3z = 5 y + 11z = 21 5y + 9z = 13
-
You are appointed to participate on a time efficiency team. The team includes factory workers, Supervisor and a representative from the accounting department. Currently the factory workers record...
-
Advanced Systems is a new company that will produce a line of high-quality wood computer desks. The companys management is working on its accounting system and has prepared the following policy for...
-
Astro Company has found that total factory overhead is usually about 60% of direct labor cost. The business manufactures one product that is processed in three different manufacturing departments: A,...
Study smarter with the SolutionInn App