July August September Quarter October Sales Budget Unit Sales Unit Price $ 54,500 9.00 S 65,400...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
July August September Quarter October Sales Budget Unit Sales Unit Price $ 54,500 9.00 S 65,400 81,750 201,650 70,850 November 59,950 Sales Revenue S 490,500.00 $ 9.00 $ 588,600.00 $ 9.00 $ 9.00 $ 9.00 $ 9.00 735,750.00 $ 1,814,850.00 $ 637,650.00 $ 539,550.00 Cash Sale 40% $ 196,200.00 $ Credit Sale Total 60% 294,300.00 $ 490,500.00 $ 235,440.00 $ 353,160.00 588,600.00 $ 294,300.00 $ 725,940.00 $ 441,450.00 1,088,910,00 255,060.00 $ 382,590.00 215,820.00 323,730.00 735,750.00 $ 1,814,850.00 $ 637,650.00 $ 539,550.00 July August September Quarter October November Production Budget Budgeted sales in units Add: Desired Ending Inventory Total Needed Less: Beginning Inventory Units to be Produced 54,500 65,400 81,750 201,650 70.850 59,950 7,194 8,993 7,794 7,794 61,694 74,393 89,544 209,444 5995 7,194 8,993 55699 67199 80551 5995 203449 6,595 77,445 7,794 69651 July August September Quarter October November Direct Material Budget Sweet Potatoes Production Required 55699 67199 Material Required Per Unit 4 4 80551 4 203449 69651 4 4 Total Material Required 222796 268796 322204 813796 278804 Add: Desired Ending Inventory 53,760.00 64,441.00 162,760.00 55,721.00 Total Needs 276,556.00 333,237.00 484,964.00 869,517.00 Less: Beginning Inventory 44,560.00 53,759.20 64,440.80 162,759.20 Total DM to be Purchased 231,996.00 279,478.00 420,524.00 706,758.00 Cost per Pound 1.20 Total Cost 278,395.20 1.20 335,373.60 1.20 504,628.80 1.20 848,109.60 Packaging Production Required 55,699.00 67,199.00 80,551.00 203,449.00 69,651.00 Add: Desired Ending Inventory Total Needs Less: Beginning Inventory Purchases Cast Per Purchase Total Cost Direct Labor Budget MOH Budget Operating Expense Budget July August September Quarter October November July August September Quarter October November July August September Quarter October November July August September Quarter October November Budget Manufacturing Cost per Unit Budget Income Statement July August September Quarter October Sales Budget Unit Sales Unit Price $ 54,500 9.00 S 65,400 81,750 201,650 70,850 November 59,950 Sales Revenue S 490,500.00 $ 9.00 $ 588,600.00 $ 9.00 $ 9.00 $ 9.00 $ 9.00 735,750.00 $ 1,814,850.00 $ 637,650.00 $ 539,550.00 Cash Sale 40% $ 196,200.00 $ Credit Sale Total 60% 294,300.00 $ 490,500.00 $ 235,440.00 $ 353,160.00 588,600.00 $ 294,300.00 $ 725,940.00 $ 441,450.00 1,088,910,00 255,060.00 $ 382,590.00 215,820.00 323,730.00 735,750.00 $ 1,814,850.00 $ 637,650.00 $ 539,550.00 July August September Quarter October November Production Budget Budgeted sales in units Add: Desired Ending Inventory Total Needed Less: Beginning Inventory Units to be Produced 54,500 65,400 81,750 201,650 70.850 59,950 7,194 8,993 7,794 7,794 61,694 74,393 89,544 209,444 5995 7,194 8,993 55699 67199 80551 5995 203449 6,595 77,445 7,794 69651 July August September Quarter October November Direct Material Budget Sweet Potatoes Production Required 55699 67199 Material Required Per Unit 4 4 80551 4 203449 69651 4 4 Total Material Required 222796 268796 322204 813796 278804 Add: Desired Ending Inventory 53,760.00 64,441.00 162,760.00 55,721.00 Total Needs 276,556.00 333,237.00 484,964.00 869,517.00 Less: Beginning Inventory 44,560.00 53,759.20 64,440.80 162,759.20 Total DM to be Purchased 231,996.00 279,478.00 420,524.00 706,758.00 Cost per Pound 1.20 Total Cost 278,395.20 1.20 335,373.60 1.20 504,628.80 1.20 848,109.60 Packaging Production Required 55,699.00 67,199.00 80,551.00 203,449.00 69,651.00 Add: Desired Ending Inventory Total Needs Less: Beginning Inventory Purchases Cast Per Purchase Total Cost Direct Labor Budget MOH Budget Operating Expense Budget July August September Quarter October November July August September Quarter October November July August September Quarter October November July August September Quarter October November Budget Manufacturing Cost per Unit Budget Income Statement
Expert Answer:
Related Book For
Accounting And Finance For Non Specialists
ISBN: 9781292334691
12th Edition
Authors: Peter Atrill, Eddie McLaney
Posted Date:
Students also viewed these accounting questions
-
3 2 ) Given the following information, calculate the net cash flows from operations in year 2 : Purchase price: $ 2 8 0 , 0 0 0 Loan - to - value ratio 8 0 . 0 0 % Mortgage Interest rate 5 . 5 0 %...
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
The Excel worksheet form that appears below is to be used to recreate the Review Problem related to Mynor Corporation. Download the workbook containing this form from Connect, where you will also...
-
Which Of the following, which is the least likely component of the project charter? This type of question contains radio buttons and checkboxes for selection of options. Use Tab for navigation and...
-
Find the unique stationary distribution for the Markov chain in Exercise 27. In Exercise 27 Three boys A, B, and C are playing table tennis. In each game, two of the boys play against each other and...
-
In a game of rummy, you are dealt a seven-card hand. (a) What is the probability P[R7] that your hand has only red cards? (b) What is the probability P[F] that your hand has only face cards? (c) What...
-
Provide a description of the shareholdings and management in the following situations: Company 1: capital split between investors each holding the blocking minority; Company 2: large group holding...
-
The shelf supports the electric motor which has mass m 1 and mass center at Gm. The platform upon which it rests has mass m 2 and mass center at Gp. Assuming that a single bolt B holds the shelf up...
-
5 (2 Points) Give the reason for the last statement in the proof. Statement 1. 41 and 42 are a linear pair 2. 41 +42 = = 180 Enter your answer Reason 1. Given 2.
-
During the current fiscal year, Jeremiah Corp. signed a long-term non-cancellable purchase commitment with its primary supplier. Jeremiah agreed to purchase $2,580,000 of raw materials during the...
-
Suppose you have two stocks in your portfolio, Max and Min. The expected return of Max is 20% and the expected return of Min is 10%. The standard deviation of Max is 40% and the standard deviation of...
-
Trying to prepare a budget, Grant has done research and found that he spends an average of $ 1 8 9 on his phone / internet / cable service, $ 2 2 0 on his electric bill, and $ 2 8 7 on his health...
-
Question: should Alex rent or buy? Please provide your work detail for full credit! Alex is deciding between renting and buying. He is able to save enough for a 20% down payment for a mortgage loan....
-
Timothy is currently pursuing a financial planning degree with a 100% performance scholarship at Campbellsville University. After graduation, if he expects to earn the following (cash flows)...
-
calculate Hegle's free cash flowing this year assuming it spent $ 510 on a new capital equipment and increased current assets net of non-interested-bearing current liabilities by $340.
-
What is SWOT analysis of Walmart specific for ecommerce player?
-
Given find the value of k. es 1 e kx dx = 1 4'
-
In 1969, William Kling, then age 26, was managing a radio station at St. John's Abbey and University in Minnesota. He hired a young man named Garrison Keillor to host a classical music program in the...
-
Founded in 1997 in Washington, DC, by social entrepreneurs Rajiv Vinnakota and Eric Adler, the SEED Foundation operates urban, college-preparatory, public boarding schools in Washington, DC,...
-
Go back and read the case of Aspire CoffeeWorks in Chapter
Study smarter with the SolutionInn App