The Penticton Region was so happy with the expertise that you provided to them last year...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The Penticton Region was so happy with the expertise that you provided to them last year that they have contacted you to assist them with their budgeting for the upcoming fiscal year. Below is the information that they have provided respecting their sales forecast for the upcoming fiscal year: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted sales (units) Budgeted sales revenue The region has $19,000 cash on hand at the beginning of the 1st quarter. • A minimum cash balance of $10,000 is required. The region has an open line of credit to support operational needs. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month, borrowings must be in multiples of $1,000. The annual interest rate is 12%. 7,900 $474,000 7,000 $420,000 6,000 $360,000 7,000 $420,000 Interest is paid only at the time of repayment of principal. Accounts receivable at the beginning of the 1" quarter is $32,000 all of which is from sales the previous month. The entire amount will be received in the 1" quarter. Typically, sales are 40% for cash and 60% on credit. Seventy percent (70%) of credit sales are collecting in the quarter that the sale occurs, 30% is collected in the following quarter. The beginning finished goods inventory for the first quarter is expected to be 1,580 units. Management desires an ending finished goods inventory in each quarter equal to 20% of the next quarter's budgeted sales. The desired ending finished goods inventory for the fourth quarter is 1,740 units. • The beginning raw materials inventory for the first quarter is budgeted to be 3,520 kilograms. • Each unit requires two kilograms of raw material that costs $8 per kilogram. Management desires to end each quarter with an inventory of raw materials equaling 20% of the following quarter's production needs. The desired ending inventory for the fourth quarter is 3,180 kilograms. Management plans to pay for 65% of raw material purchases in the quarter acquired and 35% in the following quarter. The beginning accounts payable related to raw material purchases of $15,220 will be paid in the first quarter. Dynamadics expects to purchase and pay for new equipment in the 1ª quarter at a price of $25,000. Management has also identified and plans to sell equipment that no longer supports operations in the 2nd quarter for a price of $100,000. There are no depreciation considerations for this equipment. Monthly operating expenses incurred include: o Salaries $12,000 o Due to timing of payroll for the first quarter, 2/3 of the 1“ quarter salary costs will be paid in the first quarter, the remaining 1/3 will paid the next quarter. There is no payable for salaries outstanding at the beginning of the first quarter. o Rent $4,000 o Amortization of pre-paid insurance $1,200 o Depreciation office equipment $1,500 Requirement #2 (24 marks) Prepare the following budgets for the upcoming fiscal year. - production budget - direct material budget - schedule of cash disbursements for direct materials - labour budget - manufacturing overhead budget - cash budget for the 1* and 2nd quarter (round results to the nearest dollar). A template has been created in Excel for your use if desired. However some budget information is missing (coloured cells) be sure to input the missing information in the template. If you feel there is not enough or too many rows for your entries, adjust the template as necessary. The Penticton Region was so happy with the expertise that you provided to them last year that they have contacted you to assist them with their budgeting for the upcoming fiscal year. Below is the information that they have provided respecting their sales forecast for the upcoming fiscal year: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted sales (units) Budgeted sales revenue The region has $19,000 cash on hand at the beginning of the 1st quarter. • A minimum cash balance of $10,000 is required. The region has an open line of credit to support operational needs. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month, borrowings must be in multiples of $1,000. The annual interest rate is 12%. 7,900 $474,000 7,000 $420,000 6,000 $360,000 7,000 $420,000 Interest is paid only at the time of repayment of principal. Accounts receivable at the beginning of the 1" quarter is $32,000 all of which is from sales the previous month. The entire amount will be received in the 1" quarter. Typically, sales are 40% for cash and 60% on credit. Seventy percent (70%) of credit sales are collecting in the quarter that the sale occurs, 30% is collected in the following quarter. The beginning finished goods inventory for the first quarter is expected to be 1,580 units. Management desires an ending finished goods inventory in each quarter equal to 20% of the next quarter's budgeted sales. The desired ending finished goods inventory for the fourth quarter is 1,740 units. • The beginning raw materials inventory for the first quarter is budgeted to be 3,520 kilograms. • Each unit requires two kilograms of raw material that costs $8 per kilogram. Management desires to end each quarter with an inventory of raw materials equaling 20% of the following quarter's production needs. The desired ending inventory for the fourth quarter is 3,180 kilograms. Management plans to pay for 65% of raw material purchases in the quarter acquired and 35% in the following quarter. The beginning accounts payable related to raw material purchases of $15,220 will be paid in the first quarter. Dynamadics expects to purchase and pay for new equipment in the 1ª quarter at a price of $25,000. Management has also identified and plans to sell equipment that no longer supports operations in the 2nd quarter for a price of $100,000. There are no depreciation considerations for this equipment. Monthly operating expenses incurred include: o Salaries $12,000 o Due to timing of payroll for the first quarter, 2/3 of the 1“ quarter salary costs will be paid in the first quarter, the remaining 1/3 will paid the next quarter. There is no payable for salaries outstanding at the beginning of the first quarter. o Rent $4,000 o Amortization of pre-paid insurance $1,200 o Depreciation office equipment $1,500 Requirement #2 (24 marks) Prepare the following budgets for the upcoming fiscal year. - production budget - direct material budget - schedule of cash disbursements for direct materials - labour budget - manufacturing overhead budget - cash budget for the 1* and 2nd quarter (round results to the nearest dollar). A template has been created in Excel for your use if desired. However some budget information is missing (coloured cells) be sure to input the missing information in the template. If you feel there is not enough or too many rows for your entries, adjust the template as necessary. The Penticton Region was so happy with the expertise that you provided to them last year that they have contacted you to assist them with their budgeting for the upcoming fiscal year. Below is the information that they have provided respecting their sales forecast for the upcoming fiscal year: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted sales (units) Budgeted sales revenue The region has $19,000 cash on hand at the beginning of the 1st quarter. • A minimum cash balance of $10,000 is required. The region has an open line of credit to support operational needs. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month, borrowings must be in multiples of $1,000. The annual interest rate is 12%. 7,900 $474,000 7,000 $420,000 6,000 $360,000 7,000 $420,000 Interest is paid only at the time of repayment of principal. Accounts receivable at the beginning of the 1" quarter is $32,000 all of which is from sales the previous month. The entire amount will be received in the 1" quarter. Typically, sales are 40% for cash and 60% on credit. Seventy percent (70%) of credit sales are collecting in the quarter that the sale occurs, 30% is collected in the following quarter. The beginning finished goods inventory for the first quarter is expected to be 1,580 units. Management desires an ending finished goods inventory in each quarter equal to 20% of the next quarter's budgeted sales. The desired ending finished goods inventory for the fourth quarter is 1,740 units. • The beginning raw materials inventory for the first quarter is budgeted to be 3,520 kilograms. • Each unit requires two kilograms of raw material that costs $8 per kilogram. Management desires to end each quarter with an inventory of raw materials equaling 20% of the following quarter's production needs. The desired ending inventory for the fourth quarter is 3,180 kilograms. Management plans to pay for 65% of raw material purchases in the quarter acquired and 35% in the following quarter. The beginning accounts payable related to raw material purchases of $15,220 will be paid in the first quarter. Dynamadics expects to purchase and pay for new equipment in the 1ª quarter at a price of $25,000. Management has also identified and plans to sell equipment that no longer supports operations in the 2nd quarter for a price of $100,000. There are no depreciation considerations for this equipment. Monthly operating expenses incurred include: o Salaries $12,000 o Due to timing of payroll for the first quarter, 2/3 of the 1“ quarter salary costs will be paid in the first quarter, the remaining 1/3 will paid the next quarter. There is no payable for salaries outstanding at the beginning of the first quarter. o Rent $4,000 o Amortization of pre-paid insurance $1,200 o Depreciation office equipment $1,500 Requirement #2 (24 marks) Prepare the following budgets for the upcoming fiscal year. - production budget - direct material budget - schedule of cash disbursements for direct materials - labour budget - manufacturing overhead budget - cash budget for the 1* and 2nd quarter (round results to the nearest dollar). A template has been created in Excel for your use if desired. However some budget information is missing (coloured cells) be sure to input the missing information in the template. If you feel there is not enough or too many rows for your entries, adjust the template as necessary. The Penticton Region was so happy with the expertise that you provided to them last year that they have contacted you to assist them with their budgeting for the upcoming fiscal year. Below is the information that they have provided respecting their sales forecast for the upcoming fiscal year: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted sales (units) Budgeted sales revenue The region has $19,000 cash on hand at the beginning of the 1st quarter. • A minimum cash balance of $10,000 is required. The region has an open line of credit to support operational needs. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month, borrowings must be in multiples of $1,000. The annual interest rate is 12%. 7,900 $474,000 7,000 $420,000 6,000 $360,000 7,000 $420,000 Interest is paid only at the time of repayment of principal. Accounts receivable at the beginning of the 1" quarter is $32,000 all of which is from sales the previous month. The entire amount will be received in the 1" quarter. Typically, sales are 40% for cash and 60% on credit. Seventy percent (70%) of credit sales are collecting in the quarter that the sale occurs, 30% is collected in the following quarter. The beginning finished goods inventory for the first quarter is expected to be 1,580 units. Management desires an ending finished goods inventory in each quarter equal to 20% of the next quarter's budgeted sales. The desired ending finished goods inventory for the fourth quarter is 1,740 units. • The beginning raw materials inventory for the first quarter is budgeted to be 3,520 kilograms. • Each unit requires two kilograms of raw material that costs $8 per kilogram. Management desires to end each quarter with an inventory of raw materials equaling 20% of the following quarter's production needs. The desired ending inventory for the fourth quarter is 3,180 kilograms. Management plans to pay for 65% of raw material purchases in the quarter acquired and 35% in the following quarter. The beginning accounts payable related to raw material purchases of $15,220 will be paid in the first quarter. Dynamadics expects to purchase and pay for new equipment in the 1ª quarter at a price of $25,000. Management has also identified and plans to sell equipment that no longer supports operations in the 2nd quarter for a price of $100,000. There are no depreciation considerations for this equipment. Monthly operating expenses incurred include: o Salaries $12,000 o Due to timing of payroll for the first quarter, 2/3 of the 1“ quarter salary costs will be paid in the first quarter, the remaining 1/3 will paid the next quarter. There is no payable for salaries outstanding at the beginning of the first quarter. o Rent $4,000 o Amortization of pre-paid insurance $1,200 o Depreciation office equipment $1,500 Requirement #2 (24 marks) Prepare the following budgets for the upcoming fiscal year. - production budget - direct material budget - schedule of cash disbursements for direct materials - labour budget - manufacturing overhead budget - cash budget for the 1* and 2nd quarter (round results to the nearest dollar). A template has been created in Excel for your use if desired. However some budget information is missing (coloured cells) be sure to input the missing information in the template. If you feel there is not enough or too many rows for your entries, adjust the template as necessary. The Penticton Region was so happy with the expertise that you provided to them last year that they have contacted you to assist them with their budgeting for the upcoming fiscal year. Below is the information that they have provided respecting their sales forecast for the upcoming fiscal year: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted sales (units) Budgeted sales revenue The region has $19,000 cash on hand at the beginning of the 1st quarter. • A minimum cash balance of $10,000 is required. The region has an open line of credit to support operational needs. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month, borrowings must be in multiples of $1,000. The annual interest rate is 12%. 7,900 $474,000 7,000 $420,000 6,000 $360,000 7,000 $420,000 Interest is paid only at the time of repayment of principal. Accounts receivable at the beginning of the 1" quarter is $32,000 all of which is from sales the previous month. The entire amount will be received in the 1" quarter. Typically, sales are 40% for cash and 60% on credit. Seventy percent (70%) of credit sales are collecting in the quarter that the sale occurs, 30% is collected in the following quarter. The beginning finished goods inventory for the first quarter is expected to be 1,580 units. Management desires an ending finished goods inventory in each quarter equal to 20% of the next quarter's budgeted sales. The desired ending finished goods inventory for the fourth quarter is 1,740 units. • The beginning raw materials inventory for the first quarter is budgeted to be 3,520 kilograms. • Each unit requires two kilograms of raw material that costs $8 per kilogram. Management desires to end each quarter with an inventory of raw materials equaling 20% of the following quarter's production needs. The desired ending inventory for the fourth quarter is 3,180 kilograms. Management plans to pay for 65% of raw material purchases in the quarter acquired and 35% in the following quarter. The beginning accounts payable related to raw material purchases of $15,220 will be paid in the first quarter. Dynamadics expects to purchase and pay for new equipment in the 1ª quarter at a price of $25,000. Management has also identified and plans to sell equipment that no longer supports operations in the 2nd quarter for a price of $100,000. There are no depreciation considerations for this equipment. Monthly operating expenses incurred include: o Salaries $12,000 o Due to timing of payroll for the first quarter, 2/3 of the 1“ quarter salary costs will be paid in the first quarter, the remaining 1/3 will paid the next quarter. There is no payable for salaries outstanding at the beginning of the first quarter. o Rent $4,000 o Amortization of pre-paid insurance $1,200 o Depreciation office equipment $1,500 Requirement #2 (24 marks) Prepare the following budgets for the upcoming fiscal year. - production budget - direct material budget - schedule of cash disbursements for direct materials - labour budget - manufacturing overhead budget - cash budget for the 1* and 2nd quarter (round results to the nearest dollar). A template has been created in Excel for your use if desired. However some budget information is missing (coloured cells) be sure to input the missing information in the template. If you feel there is not enough or too many rows for your entries, adjust the template as necessary. The Penticton Region was so happy with the expertise that you provided to them last year that they have contacted you to assist them with their budgeting for the upcoming fiscal year. Below is the information that they have provided respecting their sales forecast for the upcoming fiscal year: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Budgeted sales (units) Budgeted sales revenue The region has $19,000 cash on hand at the beginning of the 1st quarter. • A minimum cash balance of $10,000 is required. The region has an open line of credit to support operational needs. All borrowing is done at the beginning of a month, and all repayments are made at the end of a month, borrowings must be in multiples of $1,000. The annual interest rate is 12%. 7,900 $474,000 7,000 $420,000 6,000 $360,000 7,000 $420,000 Interest is paid only at the time of repayment of principal. Accounts receivable at the beginning of the 1" quarter is $32,000 all of which is from sales the previous month. The entire amount will be received in the 1" quarter. Typically, sales are 40% for cash and 60% on credit. Seventy percent (70%) of credit sales are collecting in the quarter that the sale occurs, 30% is collected in the following quarter. The beginning finished goods inventory for the first quarter is expected to be 1,580 units. Management desires an ending finished goods inventory in each quarter equal to 20% of the next quarter's budgeted sales. The desired ending finished goods inventory for the fourth quarter is 1,740 units. • The beginning raw materials inventory for the first quarter is budgeted to be 3,520 kilograms. • Each unit requires two kilograms of raw material that costs $8 per kilogram. Management desires to end each quarter with an inventory of raw materials equaling 20% of the following quarter's production needs. The desired ending inventory for the fourth quarter is 3,180 kilograms. Management plans to pay for 65% of raw material purchases in the quarter acquired and 35% in the following quarter. The beginning accounts payable related to raw material purchases of $15,220 will be paid in the first quarter. Dynamadics expects to purchase and pay for new equipment in the 1ª quarter at a price of $25,000. Management has also identified and plans to sell equipment that no longer supports operations in the 2nd quarter for a price of $100,000. There are no depreciation considerations for this equipment. Monthly operating expenses incurred include: o Salaries $12,000 o Due to timing of payroll for the first quarter, 2/3 of the 1“ quarter salary costs will be paid in the first quarter, the remaining 1/3 will paid the next quarter. There is no payable for salaries outstanding at the beginning of the first quarter. o Rent $4,000 o Amortization of pre-paid insurance $1,200 o Depreciation office equipment $1,500 Requirement #2 (24 marks) Prepare the following budgets for the upcoming fiscal year. - production budget - direct material budget - schedule of cash disbursements for direct materials - labour budget - manufacturing overhead budget - cash budget for the 1* and 2nd quarter (round results to the nearest dollar). A template has been created in Excel for your use if desired. However some budget information is missing (coloured cells) be sure to input the missing information in the template. If you feel there is not enough or too many rows for your entries, adjust the template as necessary.
Expert Answer:
Answer rating: 100% (QA)
The Penticton Region Answer 1 Q 1 Q 2 Q 3 Q 4 Yearly Budgeted sales in units 790000 700000 600000 700000 2790000 See A Add Desired Ending Inventory 140000 120000 140000 174000 174000 B20 of A of next ... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
At the beginning of an accounting period, a company's revenue, expense, and dividend accounts will always have zero balances. Do you agree or disagree? Explain.
-
At the beginning of a basketball game, a referee tosses the ball straight up with a speed of 4.6 m/s. A player cannot touch the ball until after it reaches its maximum height and begins to fall down....
-
At the beginning of 2014, Kao Company, a small private company, acquired a mine for $850,000. Of this amount, $100,000 was allocated to the land value and the remaining portion to the minerals in the...
-
In Problems 2734, the given pattern continues. Write down the nth term of a sequence {a n } suggested by the pattern. 2 1 1 ,3,-, 5, 7 6 ....: 8
-
What is a proprietorship? How does a proprietorship differ from a corporation?
-
List four areas in veterinary medicine that are governed by federal laws.
-
A double acting reciprocating pump has a piston of 250 mm diameter and piston rod of 50 mm diameter, which is on one side of the piston only. Length of piston stroke is 380 mm and the speed of the...
-
Northern Communications has the following stockholders equity: Requirements 1. First, determine whether preferred stock is cumulative or noncumulative. 2. Compute the amount of dividends to preferred...
-
Captain Jack Sparrow has been marooned on an island in the Atlantic by his crew, and decides to build a raft to escape. The wind seems quite steady, and first blows him due east for 11 km, and then...
-
Cranston Berries sells three types of berries: strawberries, blueberries, and raspberries. Sales have been booming this year and are expected to increase next year. The sales manager wants a program...
-
We serve consumers through our online and physical stores and focus on selection, price, and convenience. We design our stores to enable hundreds of millions of unique products to be sold by us and...
-
The market value added (MVA) in euros for the Fontenot Company is closest to: A. 38.87. B. 39.92. C. 43.65. Linda Pyle is head of analyst recruiting for PPA Securities. She has been very frustrated...
-
Of the two grinders that the Dominion Company is evaluating, Bohm should recommend the: A. Bolten grinder because its NPV is higher than the Pinto grinder NPV. B. Bolten grinder because its EAA is...
-
How would you evaluate the comments by Simpsons supervisor about not using the IRR and about using the EAA? The supervisor is: A. incorrect about both. B. correct about IRR and incorrect about EAA....
-
Is Bohm most likely correct regarding Comment A about the \($10\) million investment and Comment B about using the after-tax cost of debt? A. No for both comments. B. Yes for both comments. C. No for...
-
In 2018, Mary Jackson had the following income and deductions listed on her individual income tax return: Compute the amount of Mary's 2018 net operating loss. Business income Interest income on...
-
Please answer with reason for all why the option is correct and why the other options are incorrect.. Accounting type Question: The items which increases the owner's capital as a result of business...
-
Avatar Financials, Inc., located on Madison Avenue, New York City, is a company that provides financial advice to individuals and small- to mid-sized businesses. Its primary operations are in wealth...
-
Kamsack Inc. (Kamsack) was formed in July 2017 to distribute imports from China. During its first year Kamsack had the following equity transactions: i. Issued 100,000 common shares to its two...
-
Would information about each of the following be useful to a prospective long-term creditor of an entity? Would information about each item be available from the financial statements? Explain your...
-
Sean McNama is a renowned medical researcher at a large Canadian university. For many years he has been working on a technology that could significantly improve the vision of visually impaired...
-
The weights (in pounds) for a sample of adults before starting a weight-loss study are listed. What is the mean weight of the adults? 274 235 223 268 290 285 235
-
In Example 2, the adult weighing 285 pounds decides to not participate in the study. What is the median weight of the remaining adults? Data from Example 2 Find the median of the weights listed in...
-
Find the median of the weights listed in Example 1. Data from Example 1 The weights (in pounds) for a sample of adults before starting a weight-loss study are listed. What is the mean weight of the...
Study smarter with the SolutionInn App