Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Any help would be great ! DATA: The Grilton Tire Company manufactures racing tires for bicycles. Grilton sells tires for $50 each. Grilton is planning
Any help would be great !
DATA: The Grilton Tire Company manufactures racing tires for bicycles. Grilton sells tires for $50 each. Grilton is planning for next year (2022) by developing a master budget by quarters. Grilton's balance sheet for December 31, 2021 follows: GRILTON TIRE COMPANY Balance Sheet December 31, 2021 Assets Current Assets: Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Total Current Assets Property, Plant and Equipment: $ 39,000 40,000 2,400 8,700 $ 90,100 Equipment Less: Accumulated Depreciation Total Assets Current Liabilities: Accounts Payable Common Stock, no par Retained Earnings Total Stockholder's Equity Total Liabilities and Stockholder's Equity 177,000 (42,000) Liabilities Stockholder's Equity $ 130,000 87,100 135,000 $225,100 $ 8,000 217,100 $225.100 Other data for Grilton Tire Company: a. Budgeted Sales are 1,500 for the first quarter and expected to increase by 200 tires per quarter. Cash Sales are expected to be 30% of total sales, with the remaining 70% of sales on account. b. Finished Goods Inventory on December 31, 2021 consists of 300 tires at $29 each. c. Desired ending Finished Goods Inventory is 40% of the next quarter's sales; first quarter sales for 2023 are expected to be 2,300 tires and second quarter sales for 2022 are expected to be 2,500. FIFO inventory costing method is used. d. Direct Materials cost is $8 per tire. e. Desired ending Raw Materials Inventory is 30% of the next quarter's direct materials needed for production. f. Each tire requires 0.40 hours of direct labor; direct labor costs average $16 per hour. 8. Variable manufacturing overhead is $2 per tire produced. h. Fixed manufacturing overhead includes $4,500 per quarter in depreciation and $26,780 per quarter for other costs, such as utilities, insurance, and property taxes. i. Fixed selling and administrative expenses include $8,000 per quarter for salaries; $1,800 per quarter for rent; $1,200 per quarter for insurance; and $500 per quarter for depreciation. j. Variable selling and administrative expenses include supplies at 2% of sales. k. Capital expenditures include $45,000 for new manufacturing equipment, to be purchased and paid in the first quarter. 1. Cash receipts for sales on account are 60% in the quarter of sale and 40% in the quarter following the sale. The December 31, 2021 Accounts Receivable ($40,000) is received in the first quarter of 202.2 m. Direct materials purchases are paid 70% in the quarter purchased and 30% in the following quarter. The December 31, 2021 Accounts Payable ($8,000) is paid in the first quarter of 2022. n. Direct labor, manufacturing overhead, and selling and administrative costs are paid in the quarter incurred. o. Income tax expense is projected at $3,500 per quarter and is paid in the quarter incurred. p. Grilton desires to maintain a minimum cash balance of $35,000 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 6% per year and paid at the beginning of the quarter based on the amount outstanding from the previous quarter. Interest must be paid at the beginning of each quarter. Variable Overhead Costs: Units of production x Variable Overhead Rate Total Variable Overhead A as Fixed Overhead Costs: 37 Depreciation 24 Other 471 Total Fixed OH costs Total Manu. OH costs 3 1.30 121 140 TAR is Less Depreciation. 32 117. Manufacturing Overhead paid in cash MANUFACTURING OVERHEAD BUDGET 2 3 4 Year B 1 Direct Materials Used: U u Dir.Mat. Inv. 1/1/2022 41 Purchases during 2022 147 Materials Available 149 Less: Dir. Mat. Inv 12/31/2022 Cost of Direct Mat. Used Direct Labor Costs Manufacturing OH costs Total Manufacturing costs Add: Beg. WIP 1/1/2022 Subtotal Less: End WIP 12/31/2022 Cost of Goods Manufactured 197 TH 141 167 COST OF GOODS MANUFACTURED BUDGET Sales Cost of Goods Sold: Fin. Goods Inv. Dec. 31,2021" Cost of Goods Manufactured Goods available for sale Less. Fin. Goods Inv. 12/31/2022" Cost of Goods Sold Gross Margin Selling and Admin. Expenses Income from Operations Interest Expense Income before Income taxes 100 om Income Tax Expense 204 Net Income 20 "Cost of Goods Manufactured/ Total units produced = Unit cost for units produced in 2022 2007 210 211 *See Balance Sheet on 12/31/2021 15 27 211 INCOME STATEMENT For the year ended December 31, 2022 Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started