Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Balance Sheet Assets Cash $ 2 0 0 , 0 0 0 Accounts receivable 1 , 7 2 2 , 0 0 0 Raw materials

Balance Sheet
Assets
Cash $200,000
Accounts receivable 1,722,000
Raw materials inventory 492,500
Finished goods inventory 1,627,700
Equipment 3,000,000
Less: Accumulated depreciation 750,0002,250,000
Total assets $6,292,200
Liabilities and Equity
Liabilities
Accounts payable $1,005,000
Loan payable 12,000
Long-term note payable 2,500,0003,517,000
Equity
Common stock 1,675,000
Retained earnings 1,100,2002,775,200
Total liabilities and equity $6,292,200
a. Sales for March total 102,500 units. Budgeted sales in units follow: April, 102,500; May, 97,500; June, 100,000; and July, 102,500. The products selling price is $24.00 per unit and its total product cost is $19.85 per unit.
b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given months ending materials inventory to equal 50% of the next months direct materials requirements. The March 31 raw materials inventory is 24,625 pounds. The budgeted June 30 ending raw materials inventory is 20,000 pounds. Each finished unit requires 0.50 pound of direct materials.
c. Company policy calls for a given months ending finished goods inventory to equal 80% of the next months budgeted unit sales. The March 31 finished goods inventory is 82,000 units.
d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour.
e. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $100,000 per month is the only fixed factory overhead item.
f. Sales commissions of 8% of sales are paid in the month of the sales. The sales managers monthly salary is $15,000.
g. Monthly general and administrative expenses include $60,000 for administrative salaries and 0.9% monthly interest on the long-term note payable.
h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale).
i. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase).
j. The minimum ending cash balance for all months is $200,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans.
k. Dividends of $50,000 are budgeted to be declared and paid in May.
l. No cash payments for income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter.
m. Equipment purchases of $500,000 are budgeted for the last day of June.
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Cross-Border Mergers And Acquisitions UK Dimensions

Authors: Moshfique Uddin, Agyenim Boateng

1st Edition

0415836603, 9780415836609

More Books

Students also viewed these Accounting questions

Question

=+What action steps will you take to handle this situation?

Answered: 1 week ago