The DiamondStone Company manufactures touring tires for motorbikes. DiamondStone sells tires for $55 each. DiamondStone is...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The DiamondStone Company manufactures touring tires for motorbikes. DiamondStone sells tires for $55 each. DiamondStone is planning for the next year by developing a master budget by quarters. DiamondStone's balance sheet for December 31, 2020, follows: Assets Current Assets: Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Total Current Assets Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation Total Assets Current Liabilities: Accounts Payable Liabilities Stockholders' Equity Common Stock Retained Earnings Total Stockholders' Equity Total Liabilities and Stockholders' Equity $ 20,000 25,000 3,000 5,800 Other data for DiamondStone Tire Company: 175,000 (57,000) $ 125,000 41,800 $ 53,800 118,000 $ 171,800 $5,000 166,800 $ 171,800 a. Budgeted sales are 700 tires for the first quarter and expected to increase by 50 tires per quarter. All sales are on account. b. Finished Goods Inventory on December 31 consists of 200 tires at $29 each. c. Desired ending Finished Goods Inventory is 20% of the next quarter's sales; first quarter sales for 2022 are expected be 900 tires. d. Each tire requires 3 pounds of rubber; is costs $3 per pound. e. Desired ending Raw Materials Inventory is 20% of the next quarter's direct materials needed for production; desired ending inventory for December 31, 2022 is $900. The company started 2021 with 600 pounds of materials at the cost of $5 each. f. Each tire requires 0.40 hours of direct labor; direct labor costs average $10 per hour. The company applies "a layoff policy". g. Variable manufacturing overhead is $13 per labor hour. h. Fixed manufacturing overhead includes $3,000 per quarter in depreciation and $1,770 per quarter for other costs, such as insurance. i. Fixed selling and administrative expenses include $7,500 per quarter for salaries; $3,150 per quarter for rent; $1,500 per quarter for insurance; and $2,000 per quarter for depreciation. j. Variable selling and administrative expenses is $1 per unit sold. k. Capital expenditures include $47,000 for new manufacturing equipment, to be purchased and paid in the first quarter. Another $25,000 cash purchase of equipment will be made in quarter 4. 1. Cash receipts for sales on account are 65% in the quarter of the sale and 35% in the quarter following the sale; December 31, 2020, Accounts Receivable is received in the first quarter of 2021. m. Direct materials purchases are paid 75% in the quarter purchased and 25% in the following quarter; December 31, 2020, Accounts Payable is paid in the first quarter of 2021. n. Direct labor, manufacturing overhead, and selling and administrative costs are paid in the quarter incurred. o. Common Stock at year end 2021 will be $122,878.9 p. DiamondStone desires to maintain a minimum cash balance of $5,000 and borrows from the local bank as needed in increments of $1,000 at the beginning of the quarter; principal repayments are made at the beginning of the quarter when excess funds are available and in increments of $1,000; interest is 12% per year and paid at the beginning of the quarter based on the amount outstanding from the previous quarter. Requirements 1. Prepare DiamondStone's operating budget and cash budget for 2021 by quarter. Required schedules and budgets include: sales budget, production budget, direct materials budget, direct labor budget, manufacturing overhead budget, cost of goods sold budget, selling and administrative expense budget, cash collections of sales, cash payments for materials, and cash budget. Manufacturing overhead costs are allocated based on direct labor hours. 2. Prepare DiamondStone's annual financial budget for 2021, including budgeted income statement and budgeted balance sheet. The DiamondStone Company manufactures touring tires for motorbikes. DiamondStone sells tires for $55 each. DiamondStone is planning for the next year by developing a master budget by quarters. DiamondStone's balance sheet for December 31, 2020, follows: Assets Current Assets: Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Total Current Assets Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation Total Assets Current Liabilities: Accounts Payable Liabilities Stockholders' Equity Common Stock Retained Earnings Total Stockholders' Equity Total Liabilities and Stockholders' Equity $ 20,000 25,000 3,000 5,800 Other data for DiamondStone Tire Company: 175,000 (57,000) $ 125,000 41,800 $ 53,800 118,000 $ 171,800 $5,000 166,800 $ 171,800 a. Budgeted sales are 700 tires for the first quarter and expected to increase by 50 tires per quarter. All sales are on account. b. Finished Goods Inventory on December 31 consists of 200 tires at $29 each. c. Desired ending Finished Goods Inventory is 20% of the next quarter's sales; first quarter sales for 2022 are expected be 900 tires. d. Each tire requires 3 pounds of rubber; is costs $3 per pound. e. Desired ending Raw Materials Inventory is 20% of the next quarter's direct materials needed for production; desired ending inventory for December 31, 2022 is $900. The company started 2021 with 600 pounds of materials at the cost of $5 each. f. Each tire requires 0.40 hours of direct labor; direct labor costs average $10 per hour. The company applies "a layoff policy". g. Variable manufacturing overhead is $13 per labor hour. h. Fixed manufacturing overhead includes $3,000 per quarter in depreciation and $1,770 per quarter for other costs, such as insurance. i. Fixed selling and administrative expenses include $7,500 per quarter for salaries; $3,150 per quarter for rent; $1,500 per quarter for insurance; and $2,000 per quarter for depreciation. j. Variable selling and administrative expenses is $1 per unit sold. k. Capital expenditures include $47,000 for new manufacturing equipment, to be purchased and paid in the first quarter. Another $25,000 cash purchase of equipment will be made in quarter 4. 1. Cash receipts for sales on account are 65% in the quarter of the sale and 35% in the quarter following the sale; December 31, 2020, Accounts Receivable is received in the first quarter of 2021. m. Direct materials purchases are paid 75% in the quarter purchased and 25% in the following quarter; December 31, 2020, Accounts Payable is paid in the first quarter of 2021. n. Direct labor, manufacturing overhead, and selling and administrative costs are paid in the quarter incurred. o. Common Stock at year end 2021 will be $122,878.9 p. DiamondStone desires to maintain a minimum cash balance of $5,000 and borrows from the local bank as needed in increments of $1,000 at the beginning of the quarter; principal repayments are made at the beginning of the quarter when excess funds are available and in increments of $1,000; interest is 12% per year and paid at the beginning of the quarter based on the amount outstanding from the previous quarter. Requirements 1. Prepare DiamondStone's operating budget and cash budget for 2021 by quarter. Required schedules and budgets include: sales budget, production budget, direct materials budget, direct labor budget, manufacturing overhead budget, cost of goods sold budget, selling and administrative expense budget, cash collections of sales, cash payments for materials, and cash budget. Manufacturing overhead costs are allocated based on direct labor hours. 2. Prepare DiamondStone's annual financial budget for 2021, including budgeted income statement and budgeted balance sheet.
Expert Answer:
Answer rating: 100% (QA)
Budgeted Sales xSelling Price Total Sales Budgeted Sales Add Desired Ending Inventory of FG Total Ne... View the full answer
Related Book For
Horngrens Financial and Managerial Accounting
ISBN: 978-0133866292
5th edition
Authors: Tracie L. Nobles, Brenda L. Mattison, Ella Mae Matsumura
Posted Date:
Students also viewed these accounting questions
-
The Grady Tire Company manufactures racing tires for bicycles. Grady sells tires for $60 each. Grady is planning for the next year by developing a master budget by quarters. Gradys balance sheet for...
-
The Grilton Tire Company manufactures racing tires for bicycles. Grilton sells tires for $50 each. Grilton is planning for the next year by developing a master budget by quarters. Griltons balance...
-
The Thompson Toy Company manufactures toy building block sets for children. Thompson is planning for 2017 by developing a master budget by quarters. Thompsons balance sheet for December 31, 2016,...
-
The following is a symbolic microprogram for an instruction in the computer defined in Sec. 7-3. a. Specify the operation performed when the instruction is executed. b. Convert the four...
-
In 2013, J J Dishes changed its method of valuing inventory from the FIFO method to the LIFO method. At December 31, 2012, J Js inventories were $96 million (FIFO). J Js records were insufficient to...
-
Sketch a potential energy diagram for rotation around a carbon-carbon bond in propane. Clearly identify each potential energy maximum and minimum with a structural formula that shows the conformation...
-
GSK Inc., accountants have developed the following data from the company's accounting records for the year ended November 30, 2005: a. Purchase of plant assets, $100,000 b. Cash receipt from issuance...
-
Using the information for Sarot, Inc., in SE 4 and SE 5 compute the profit margin, asset turnover, return on assets, and return on equity for 2011 and 2012. In 2010, total assets were $400,000 and...
-
Calculate gross and net sales for your company. You are working in fashion design as an office assistant. The designer wants to know how the sale of the product has performed financially in the first...
-
Nine subjects were used in an experiment to determine if an atmosphere involving exposure to carbon monoxide has an impact on breathing capability. The data were collected by personnel in the Health...
-
List the names of customers who do not have any order. Result has schema: (first name, last name) q2: List the names of employees who are customers but do not have any orders. Result has schema:...
-
In the past a skilled assistant would proofread her bosss documents and correct any errors he made. Revise the following sentences to reduce bias (e.g., gender, racial, ethnic, age, and disability).
-
GlaxoSmithKline is one of the largest pharmaceutical firms in the world, and over an extended period of time in the recent past, it consistently earned higher ROEs than the pharmaceutical industry as...
-
What approaches would you use to estimate the value of brands? What assumptions underlie these approaches? As a financial analyst, what would you use to assess whether the brand value of 8.3 billion...
-
Some argue that (1) because estimating the value of contingent claims (such as executive stock options) is surrounded with uncertainty and (2) the claims do not represent a cash outlay, the value of...
-
If you receive two job offers at once, you can probably (get, land, negotiate) a better deal. From the choices in parentheses, select the most precise, vigorous words.
-
In January, Pierce, who is 75 years old, agreed in an email with his financial advisor that he wanted to take a distribution of $50,000 from his IRA and roll it over into a new IRA. His financial...
-
Simplify the expression. Assume that all variables are positive. 23VI1 2 V44 8
-
Grant Company has the following post-closing trial balance on December 31, 2016: Additional information: Rent and income tax expenses are paid as incurred. Insurance expense is an expiration of the...
-
Your grandfather would like to share some of his fortune with you. He offers to give you money under one of the following scenarios (you get to choose): 1. $8,000 per year at the end of each of the...
-
On December 1, Kole Corporation accepted a 120-day, 6%, $17,000 note receivable from J. Peterman in exchange for his account receivable. Requirements 1. Journalize the transaction on December 1. 2....
-
Give examples of non-current (or fixed) assets. In what circumstances would some of the items you have listed be current assets?
-
What is the difference between a non-current asset and a current asset?
-
You are given the following simplified statement of financial position of the Sandin Castle Company: a Calculate the current ratio. b Calculate the liquidity ratio. c After preparing the statement of...
Study smarter with the SolutionInn App