FREE Trial

Create the following schedules, financial statements, and calculations A) Pro forma cost of goods manufactured B) Pro

Fantastic news! We've Found the answer you've been seeking!

Question:

Create the following schedules, financial statements, and calculations 

A) Pro forma cost of goods manufactured 

B) Pro forma Cost of goods sold- both financial and variable cost basis 

C) Pro forma income statement (financial basis) 

D) Pro forma balance sheet 

E)Pro forma Income statement (variable cost basis) 

F) Pro forma statement of retained earnings 

G) breakeven analysis: 

1. breakeven sales level in units and dollars. 

2. cost volume profit graph showing the breakeven point 

H) Flexible Budget 

1. Create the flexible budget results for production costs as if actual production were 160,000 units in the first quarter of 2019 

2. Add flexible budget results for slightly higher and slightly lower production at 170,000 units and 150,000 units, respectively.

PSC Industries Budget Project Spring 2019 INPUT SECTION SALES 2nd QuarterQuarter 4th Quarter 2018 43,000 1st Quarter 2019 37,300 4th Quarter 2019 43,000 2019 2019 Budgeted Sales in units 34,500 31,000 Budgeted Selling Price $530 per production unit (Finished Good) RECEIVABLES Receivables Collection Schedule 91.50% quarter of sale 5.00% quarter following sale 3.50% uncollectible 100.00% Policy Entire projected uncollectible receivables are written off each quarter INVENTORY COSTS Direct Labor 4.5 hours 19.50 per direct labor hour

Raw Materials 3 direct material units per finished good production unit 84.25 per raw material unit Variable Overhead 9.50 per Direct Labor Hour Fixed Overhead Depreciation Other Fixed Overhead 326,000 per quarter $915,000 per quarter Fixed Overhead Application Rate CALCULATE FROM PRODUCTION BUDGET NTORY ACCOUNTS 4th 2nd Quarter 4th 1st Quarter Ending Finished Goods Inventory in units Quarter Quarter Quarter 015,500 19,000 19,500 15,000 Raw Materials Inventor Beginning Inventory 1/1/2020 Planned Ending Inventory 28,436 units 26,000 units Policy 25% of next quarters needs for production is in ending Raw Materials Inventory Work In Process Inventory Beginning Inventory 1/1/2020 Planned Ending Inventory 2,850 2,850

Payment for Raw Materials 85% quarter of purchase 15% quarterfollowing purchase Payment Policy +OPERATING EXPENSES Wages and Salaries Payment Payment Policy 2 times monthly on the 15th and 30th Fully paid each month Variable Selling & Administrative Exp 3.50% of selling price Fixed Selling& Administrative Exp Depreciation Other Selling & Administrative Exp $55,000 per quarter $180,000 per quarter CAPITAL EXPENDITURES Equipment Purchases $5,450,000 end of 4th quarter TREASURY ACTIVITIES Dividends to be Declared $400,000 per quarter Minimum Cash Balance $250,000 Required at end of every quarter Interest Rate for Investing (short-term) 3.50% Annually Interest Policy All of the ending cash balance for the quarter earns interest for the entire quarter

Interest Rate for Investing (short-term) 3.50% Annually Interest Policy All of the ending cash balance for the quarter earns interest for the entire quarter All of the ending cash balance for the quarter remains in Cash at the beginning of the next quarter Interest Rate for borrowing 12% Annually Interest Policy $10,000 increments are used in borrowing and repayment, maintaining the minimum cash balance Borrowing occurs at the beginning of the quarter Repayments occur at the end of the iquarter FLEXIBLE BUDGET Actual Units Produced First Quarter 43,000 units (use for Flexible Budget Tab only) Flexible Budget - Analyze at 2 Production Levels Production level 1 Production level 2 45,000 units 35,000 units PRIOR YEAR RESULTS PSC Industries Balance Sheet 12/31/2018 ASSETS Cash Inventory Accounts Receivable (net) Plant and Equipment 6,150,000 3,748,000 5,050,000 29,400,000

LIABILITIES AND EQUITY Accounts Payable Common Stock Retained Earnings 8,100,000 26,234,500 $ 10,013,500 44,348,000 

Transcribed Image Text:

INPUT SECTION SALES Budgeted Sales in units Budgeted Selling Price RECEIVABLES Receivables Collection Schedule Policy INVENTORY COSTS Direct Labor $ 4th Quarter 2018 43,000 PSC Industries Budget Project Spring 2019 1st Quarter 2019 37,300 $530 per production unit (Finished Good) 91.50% quarter of sale 5.00% quarter following sale 3.50% uncollectible 100.00% 2nd Quarter 2019 34,500 4.5 hours. 19.50 per direct labor hour 3rd Quarter 2019 31,000 4th Quarter 2019 43,000 Entire projected uncollectible receivables are written off each quarter INPUT SECTION SALES Budgeted Sales in units Budgeted Selling Price RECEIVABLES Receivables Collection Schedule Policy INVENTORY COSTS Direct Labor $ 4th Quarter 2018 43,000 PSC Industries Budget Project Spring 2019 1st Quarter 2019 37,300 $530 per production unit (Finished Good) 91.50% quarter of sale 5.00% quarter following sale 3.50% uncollectible 100.00% 2nd Quarter 2019 34,500 4.5 hours. 19.50 per direct labor hour 3rd Quarter 2019 31,000 4th Quarter 2019 43,000 Entire projected uncollectible receivables are written off each quarter

Expert Answer:

Answer rating: 100% (QA)

Cost of Goods ManufacturedAbsorption Direct Materials Beginning Inventory Add Direct Material Purcha... View the full answer


answer-question-section
Related Book For  answer-question
Core Concepts of Accounting

Core Concepts of Accounting

ISBN: 978-0470499474

2nd edition

Authors: Cecily A. Raiborn

See More Books
Posted Date:
See More Questions

Students also viewed these accounting questions

The Doctors Daughter Her Father Served The Enemy She Risked Her Life To Fight Them - ISBN: 1803143738 - Free Book