Question
Arrow Corporation is preparing its budget for the coming year, 2020. The first step is to plan for the first quarter of the coming year.
Arrow Corporation is preparing its budget for the coming year, 2020. The first step is to plan for the first quarter of the coming year. The company has gathered information from its managers in preparation for the budgeting process.
Sales:
Unit sales for November 2019 112,500
Unit sales for December 2019 102,100
Expected unit sales for January 2020 113,000
Expected unit sales for February 2020 112,500
Expected unit sales for March 2020 116,000
Expected unit sales for April 2020 125,000
Expected unit sales for May 2020 137,500
Unit selling price $12
Arrow likes to keep 10% of the next months unit sales in ending inventory. All sales are on account. 85% of the Accounts Receivable are collected in the month of sale, and 15% of the Accounts Receivable are collected in the month after sale. Accounts receivable on December 31, 2019, totaled $183,780.
Direct Materials:
Direct materials cost 75 cents per pound. Two pounds of direct materials are required to produce each unit. Arrow likes to keep 5% of the materials needed for the next month in its ending inventory. Raw Materials on December 31, 2019, were 11,295 pounds. Payment for materials is made within 15 days. 50% is paid in the month of purchase, and 50% is paid in the month after purchase. Accounts Payable balance on December 31, 2019, was $120,595.
Direct Labor:
Labor requires 12 minutes per unit for completion and is paid at a rate of $8 per hour
Manufacturing Overhead:
Indirect Materials | 30 per labor hour |
Indirect labor | 50 per labor hour |
Utilities | 45 per labor hour |
Maintenance | 25 per labor hour |
Salaries | $42,000 per month |
Depreciation | $16,800 per month |
Property taxes | $ 2,675 per month |
Insurance | $ 1,200 per month |
Janitorial | $ 1,300 per month |
Selling and Administrative:
Variable selling and administrative cost per unit is $1.60
Advertising = $15,000 a month
Insurance = $ 1,400 a month
Salaries = $72,000 a month
Depreciation = $2,500 a month
Other fixed costs = $ 3,000 a month
Other Information:
The Cash balance on December 31, 2019, is $100,500, but management has decided it would like to maintain a cash balance of at least $800,000 beginning on January 31, 2020.
Dividends are paid each month at the rate of $2.50 per share for 5,000 shares outstanding.
The company has an open line of credit with Crown Bank. The terms of the agreement require borrowing to be in $1,000 increments at 8% interest.
Arrow borrows on the first day of the month and repays on the last day of the month. A $500,000 equipment purchase is planned for February.
The companys income tax rate is 20%, and equal estimates are paid each quarter. (use Income before Taxes from the Budgeted Income Statement to compute the annual tax amount)
Instructions (Round all numbers to whole dollars, except COGS per unit)
Prepare a Manufacturing Overhead budget.
Prepare a Selling and Administrative budget.
Please Help and show any math involved, Thank you so much!
Your answer is partially correct. eTextbook and Media Solution For the first quarter of 2020, prepare a schedule for expected cash collections from customersStep 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