The management team at Windsor Corporation is capitalizing on the trend for live-edge cedar fireplace mantels-beautiful,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The management team at Windsor Corporation is capitalizing on the trend for live-edge cedar fireplace mantels-beautiful, simple, organic. In fact, sales are so strong they are running out of inventory. This means that budgeting for next year will be extremely important, to ensure sure that Windsor can source enough cedar. With budgeted sales as the starting point for the entire process, the management team agrees that the following levels present the most likely scenario for the first five months of the upcoming year. Budgeted number of mantels to be sold . January 410 . February 410 March 430 April 440 May In addition to sales volume, many other specifics are required in order to complete the company's operating budgets. Key details associated with prices, costs, and usage are as follows. 470 Budgeted selling price is $500 per mantel. Each mantel measures 3 inches x 12 inches x 4 feet. Target ending inventory of finished mantels is 20% of next month's budgeted sales. However, beginning inventory on January 1 is expected to be only 41 units. Windsor' primary DM, rough-cut cedar, is purchased from the supplier already at the desired height and depth (3 inches high, 12 inches deep). Windsor cuts the cedar planks to the desired 4-foot lengths. Each rough-cut board costs Windsor $50 per foot. Target ending DM inventory (rough-cut cedar) is 50% of next month's production needs. DL to sand, stain, and treat the rough-cut cedar costs $20 per hour. Each mantel requires one hour of labor time. MOH resources include variable costs budgeted to be $10/board foot, plus budgeted monthly Fixed MOH costs of $4,600. Depreciation of $1,800 is included in that monthly fixed cost. SG&A costs are also broken down into their variable and fixed components: budgeted variable SG&A costs are $50/unit sold. while budgeted fixed monthly SG&A costs are $58,000, which includes $7.500 of depreciation. All sales are made on account, with 25% paying in the month of sale and 70% paying in the month following the sale. The remainder is considered uncollectible. December sales in the prior year were budgeted to be $234,000. Beginning finished goods inventory was held at a cost of $270/unit from the prior year. (a1) Prepare the Sales forecast (and corresponding schedule of cash receipts) for Windsor Corp. $ $ $ $ January January $ $ $ $ February February $ $ $ 69 $ March March 60 $ $ $ $ Quarte Quarte (a2). Prepare the production budget for Windsor Corp. < January February (a3). Prepare the DM purchases budget for Windsor Corp. Fabric $ $ January $ $ February $ $ | The management team at Windsor Corporation is capitalizing on the trend for live-edge cedar fireplace mantels-beautiful, simple, organic. In fact, sales are so strong they are running out of inventory. This means that budgeting for next year will be extremely important, to ensure sure that Windsor can source enough cedar. With budgeted sales as the starting point for the entire process, the management team agrees that the following levels present the most likely scenario for the first five months of the upcoming year. Budgeted number of mantels to be sold . January 410 . February 410 March 430 April 440 May In addition to sales volume, many other specifics are required in order to complete the company's operating budgets. Key details associated with prices, costs, and usage are as follows. 470 Budgeted selling price is $500 per mantel. Each mantel measures 3 inches x 12 inches x 4 feet. Target ending inventory of finished mantels is 20% of next month's budgeted salles. However, beginning inventory on January 1 is expected to be only 41 units. Windsor' primary DM, rough-cut cedar, is purchased from the supplier already at the desired height and depth (3 inches high, 12 inches deep). Windsor cuts the cedar planks to the desired 4-foot lengths. Each rough-cut board costs Windsor $50 per foot. Target ending DM inventory (rough-cut cedar) is 50% of next month's production needs. DL to sand, stain, and treat the rough-cut cedar costs $20 per hour. Each mantel requires one hour of labor time. MOH resources include variable costs budgeted to be $10/board foot, plus budgeted monthly Fixed MOH costs of $4,600. Depreciation of $1,800 is included in that monthly fixed cost. SG&A costs are also broken down into their variable and fixed components: budgeted variable SG&A costs are $50/unit sold. while budgeted fixed monthly SG&A costs are $58,000, which includes $7.500 of depreciation. All sales are made on account, with 25% paying in the month of sale and 70% paying in the month following the sale. The remainder is considered uncollectible. December sales in the prior year were budgeted to be $234,000. Beginning finished goods inventory was held at a cost of $270/unit from the prior year. (a1) Prepare the Sales forecast (and corresponding schedule of cash receipts) for Windsor Corp. $ $ $ $ January January $ $ $ $ February February $ $ $ 69 $ March March 60 $ $ $ $ Quarte Quarte (a2). Prepare the production budget for Windsor Corp. < January February (a3). Prepare the DM purchases budget for Windsor Corp. Fabric $ $ January $ $ February $ $ | The management team at Windsor Corporation is capitalizing on the trend for live-edge cedar fireplace mantels-beautiful, simple, organic. In fact, sales are so strong they are running out of inventory. This means that budgeting for next year will be extremely important, to ensure sure that Windsor can source enough cedar. With budgeted sales as the starting point for the entire process, the management team agrees that the following levels present the most likely scenario for the first five months of the upcoming year. Budgeted number of mantels to be sold . January 410 . February 410 March 430 April 440 May In addition to sales volume, many other specifics are required in order to complete the company's operating budgets. Key details associated with prices, costs, and usage are as follows. 470 Budgeted selling price is $500 per mantel. Each mantel measures 3 inches x 12 inches x 4 feet. Target ending inventory of finished mantels is 20% of next month's budgeted sales. However, beginning inventory on January 1 is expected to be only 41 units. Windsor' primary DM, rough-cut cedar, is purchased from the supplier already at the desired height and depth (3 inches high, 12 inches deep). Windsor cuts the cedar planks to the desired 4-foot lengths. Each rough-cut board costs Windsor $50 per foot. Target ending DM inventory (rough-cut cedar) is 50% of next month's production needs. DL to sand, stain, and treat the rough-cut cedar costs $20 per hour. Each mantel requires one hour of labor time. MOH resources include variable costs budgeted to be $10/board foot, plus budgeted monthly Fixed MOH costs of $4,600. Depreciation of $1,800 is included in that monthly fixed cost. SG&A costs are also broken down into their variable and fixed components: budgeted variable SG&A costs are $50/unit sold. while budgeted fixed monthly SG&A costs are $58,000, which includes $7.500 of depreciation. All sales are made on account, with 25% paying in the month of sale and 70% paying in the month following the sale. The remainder is considered uncollectible. December sales in the prior year were budgeted to be $234,000. Beginning finished goods inventory was held at a cost of $270/unit from the prior year. (a1) Prepare the Sales forecast (and corresponding schedule of cash receipts) for Windsor Corp. $ $ $ $ January January $ $ $ $ February February $ $ $ 69 $ March March 60 $ $ $ $ Quarte Quarte (a2). Prepare the production budget for Windsor Corp. < January February (a3). Prepare the DM purchases budget for Windsor Corp. Fabric $ $ January $ $ February $ $ | The management team at Windsor Corporation is capitalizing on the trend for live-edge cedar fireplace mantels-beautiful, simple, organic. In fact, sales are so strong they are running out of inventory. This means that budgeting for next year will be extremely important, to ensure sure that Windsor can source enough cedar. With budgeted sales as the starting point for the entire process, the management team agrees that the following levels present the most likely scenario for the first five months of the upcoming year. Budgeted number of mantels to be sold . January 410 . February 410 March 430 April 440 May In addition to sales volume, many other specifics are required in order to complete the company's operating budgets. Key details associated with prices, costs, and usage are as follows. 470 Budgeted selling price is $500 per mantel. Each mantel measures 3 inches x 12 inches x 4 feet. Target ending inventory of finished mantels is 20% of next month's budgeted sales. However, beginning inventory on January 1 is expected to be only 41 units. Windsor' primary DM, rough-cut cedar, is purchased from the supplier already at the desired height and depth (3 inches high, 12 inches deep). Windsor cuts the cedar planks to the desired 4-foot lengths. Each rough-cut board costs Windsor $50 per foot. Target ending DM inventory (rough-cut cedar) is 50% of next month's production needs. DL to sand, stain, and treat the rough-cut cedar costs $20 per hour. Each mantel requires one hour of labor time. MOH resources include variable costs budgeted to be $10/board foot, plus budgeted monthly Fixed MOH costs of $4,600. Depreciation of $1,800 is included in that monthly fixed cost. SG&A costs are also broken down into their variable and fixed components: budgeted variable SG&A costs are $50/unit sold. while budgeted fixed monthly SG&A costs are $58,000, which includes $7.500 of depreciation. All sales are made on account, with 25% paying in the month of sale and 70% paying in the month following the sale. The remainder is considered uncollectible. December sales in the prior year were budgeted to be $234,000. Beginning finished goods inventory was held at a cost of $270/unit from the prior year. (a1) Prepare the Sales forecast (and corresponding schedule of cash receipts) for Windsor Corp. $ $ $ $ January January $ $ $ $ February February $ $ $ 69 $ March March 60 $ $ $ $ Quarte Quarte (a2). Prepare the production budget for Windsor Corp. < January February (a3). Prepare the DM purchases budget for Windsor Corp. Fabric $ $ January $ $ February $ $ | The management team at Windsor Corporation is capitalizing on the trend for live-edge cedar fireplace mantels-beautiful, simple, organic. In fact, sales are so strong they are running out of inventory. This means that budgeting for next year will be extremely important, to ensure sure that Windsor can source enough cedar. With budgeted sales as the starting point for the entire process, the management team agrees that the following levels present the most likely scenario for the first five months of the upcoming year. Budgeted number of mantels to be sold . January 410 . February 410 March 430 April 440 May In addition to sales volume, many other specifics are required in order to complete the company's operating budgets. Key details associated with prices, costs, and usage are as follows. 470 Budgeted selling price is $500 per mantel. Each mantel measures 3 inches x 12 inches x 4 feet. Target ending inventory of finished mantels is 20% of next month's budgeted salles. However, beginning inventory on January 1 is expected to be only 41 units. Windsor' primary DM, rough-cut cedar, is purchased from the supplier already at the desired height and depth (3 inches high, 12 inches deep). Windsor cuts the cedar planks to the desired 4-foot lengths. Each rough-cut board costs Windsor $50 per foot. Target ending DM inventory (rough-cut cedar) is 50% of next month's production needs. DL to sand, stain, and treat the rough-cut cedar costs $20 per hour. Each mantel requires one hour of labor time. MOH resources include variable costs budgeted to be $10/board foot, plus budgeted monthly Fixed MOH costs of $4,600. Depreciation of $1,800 is included in that monthly fixed cost. SG&A costs are also broken down into their variable and fixed components: budgeted variable SG&A costs are $50/unit sold. while budgeted fixed monthly SG&A costs are $58,000, which includes $7.500 of depreciation. All sales are made on account, with 25% paying in the month of sale and 70% paying in the month following the sale. The remainder is considered uncollectible. December sales in the prior year were budgeted to be $234,000. Beginning finished goods inventory was held at a cost of $270/unit from the prior year. (a1) Prepare the Sales forecast (and corresponding schedule of cash receipts) for Windsor Corp. $ $ $ $ January January $ $ $ $ February February $ $ $ 69 $ March March 60 $ $ $ $ Quarte Quarte (a2). Prepare the production budget for Windsor Corp. < January February (a3). Prepare the DM purchases budget for Windsor Corp. Fabric $ $ January $ $ February $ $ | The management team at Windsor Corporation is capitalizing on the trend for live-edge cedar fireplace mantels-beautiful, simple, organic. In fact, sales are so strong they are running out of inventory. This means that budgeting for next year will be extremely important, to ensure sure that Windsor can source enough cedar. With budgeted sales as the starting point for the entire process, the management team agrees that the following levels present the most likely scenario for the first five months of the upcoming year. Budgeted number of mantels to be sold . January 410 . February 410 March 430 April 440 May In addition to sales volume, many other specifics are required in order to complete the company's operating budgets. Key details associated with prices, costs, and usage are as follows. 470 Budgeted selling price is $500 per mantel. Each mantel measures 3 inches x 12 inches x 4 feet. Target ending inventory of finished mantels is 20% of next month's budgeted sales. However, beginning inventory on January 1 is expected to be only 41 units. Windsor' primary DM, rough-cut cedar, is purchased from the supplier already at the desired height and depth (3 inches high, 12 inches deep). Windsor cuts the cedar planks to the desired 4-foot lengths. Each rough-cut board costs Windsor $50 per foot. Target ending DM inventory (rough-cut cedar) is 50% of next month's production needs. DL to sand, stain, and treat the rough-cut cedar costs $20 per hour. Each mantel requires one hour of labor time. MOH resources include variable costs budgeted to be $10/board foot, plus budgeted monthly Fixed MOH costs of $4,600. Depreciation of $1,800 is included in that monthly fixed cost. SG&A costs are also broken down into their variable and fixed components: budgeted variable SG&A costs are $50/unit sold. while budgeted fixed monthly SG&A costs are $58,000, which includes $7.500 of depreciation. All sales are made on account, with 25% paying in the month of sale and 70% paying in the month following the sale. The remainder is considered uncollectible. December sales in the prior year were budgeted to be $234,000. Beginning finished goods inventory was held at a cost of $270/unit from the prior year. (a1) Prepare the Sales forecast (and corresponding schedule of cash receipts) for Windsor Corp. $ $ $ $ January January $ $ $ $ February February $ $ $ 69 $ March March 60 $ $ $ $ Quarte Quarte (a2). Prepare the production budget for Windsor Corp. < January February (a3). Prepare the DM purchases budget for Windsor Corp. Fabric $ $ January $ $ February $ $ |
Expert Answer:
Answer rating: 100% (QA)
Solution A1 Sales Forecast and Cash Receipts Schedule For January Sales Forecast 410 mantels 500 mantel 205000 Cash Receipts 25 of January sales 70 co... View the full answer
Related Book For
Basic Marketing Research
ISBN: 978-1133188544
8th edition
Authors: Tom J. Brown, Tracy A. Suter, Gilbert A. Churchill
Posted Date:
Students also viewed these accounting questions
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
Given the following information set up the problem in a transportation table and solve for the minimum-cost plan: Minimum total cost? Demand 550 700 750 Capacity 500 500 500 Regular Overtime 50 50...
-
Gonzalez Company produces one product, Olpe. Because of wide fluctuations in demand for Olpe, the Assembly Department experiences significant variations in monthly production levels. The annual...
-
In 2014, the United States spent $452 billion more on its military than China spent on its military. Together, China and the United States spent $710 billion. Find the amount spent on the military in...
-
Determine the required cross-sectional area of member BC if the allowable normal stress is allow = 24 ksi. 800 lb 400 lb 6 ft 6 ft B 60 6 ft 30 -45' D 6 ft
-
the stockholders equity section of Acerin Moving and Storage Corporations balances sheet as of December 31, 2010, appears below. Contributed capital Common stock, $2 par value, 6,000,000 shares...
-
On January 1, 2019, Smalls, Inc. issued $60,000 of its 12-year 10% bonds for $52,584. Interest is payable annually and the effective yield was 12%. Costs connected with the issue totaled $3,200....
-
An experiment was conducted regarding a quantitative analysis of factors found in high-density lipoprotein (HDL) in a sample of human blood serum. Three variables thought to be predictive of, or...
-
White Company has two departments, Cutting and Finishing. The company uses a job-order costing system and computes a predetermined overhead rate in each department. The Cutting Department bases its...
-
The Kentucky Derby horserace is 1. 000 mile and 440 yards long. Express this distance in feet.
-
Which types of geometrical symmetry mentioned in this chapter does a sphere have?
-
How many axes of reflection symmetry does a cube have? How many axes of rotational symmetry?
-
The Sun is approximately 93 million miles from Earth. (a) What is this distance in millimeters? (b) How many Earths could fit side by side in this distance? (The radius of Earth is about 4000 mi, or...
-
(a) What is the speed of light in vacuum expressed to three significant digits? (b) What is the square of the speed of light in vacuum expressed to three significant digits? (c) Is the numerical...
-
You've just bought a share of stock for $83. You plan to sell it next year. The company has been growing, and it plans to increase the dividends by 12% each year, and it has just paid a $4.1 dividend...
-
Gordon and Lisa estimate that they will need $1,875,000 in 40 years for their retirement years. If they can earn 8 percent annually on their funds, how much do they need to save annually?
-
You are a staff researcher for a manufacturer of a well-known laundry detergent. As more and more competing products enter the market, managers at the company have decided that it would be a good...
-
Compute the 95 percent confidence interval for the percentage of respondents who had traveled more than 250 miles to visit the theme park using the information in the previous question.
-
Your company is in the process of installing its first "big data" system. Discuss how you would ensure that the traditional challenges of integration-access to and retrieval of data, lack of...
-
This exercise considers data from the Medical Expenditure Panel Survey (MEPS) described in Exercise 1.1 and Section 11.4. Our dependent variable consists of the number of outpatient (COUNTOP) visits....
-
This exercise considers the data described in the Section 13.2.2 ratemaking classification example using data in Table 13.3 Table 13.3 . a. Fit a gamma regression model using a log-link function with...
-
Verify that the Tweedie distribution is a member of the linear exponential family of distributions by checking equation (13.9). In particular, provide an expression for \(S(y, \phi)\) (note that...
Study smarter with the SolutionInn App