Brighton, Inc., manufactures kitchen tiles. The company recently expanded, and the controller believes that it will need to borrow cash to continue operations. It began negotiating for a one-month bank loan of $500,000 starting May 1. The bank would charge interest at the rate of 0.75 percent per month and require the company to repay interest and principal on May 31. In considering the loan, the bank requested a projected income statement and cash budget for May.

The following information is available:

• The company budgeted sales at 550,000 units per month in April, June, and July and at 500,000 units in May. The selling price is $4 per unit.
• The inventory of finished goods on April 1 was 137,500 units. The finished goods inventory at the end of each month equals 25 percent of sales anticipated for the following month. There is no work in process.
• The inventory of raw materials on April 1 was 53,750 pounds. At the end of each month, the raw materials inventory equals no less than 40 percent of production requirements for the following month. The company purchases materials in quantities of 63,500 pounds per shipment.
• Selling expenses are 10 percent of gross sales. Administrative expenses, which include depreciation of $2,500 per month on office furniture and fixtures, total $155,000 per month.
• The manufacturing budget for tiles, based on normal production of 500,000 units per month, follows:

Materials (0.25 pound per tile, 125,000 pounds, $4 per pound)	$	500,000
Labor		410,000
Variable overhead		190,000
Fixed overhead (includes depreciation of $220,000)		420,000
Total	$	1,520,000

Required:

a-1. Prepare schedules computing inventory budgets by months for production in units for April, May, and June. a-2. Prepare schedules computing inventory budgets by months for raw materials purchases in pounds for April and May.

b. Prepare a projected income statement for May. Cost of goods sold should equal the variable manufacturing cost per unit times the number of units sold plus the total fixed manufacturing cost budgeted for the period. When calculating net sales assume cash discounts of 1 percent and bad debt expense of 0.50 percent.

Req A1 Req A2 Req B Prepare schedules computing inventory budgets by months for production in units for April, May, and June. May June BRIGHTON, INC. Schedule Computing Production Budget (Units) For April, May, and June April Budgeted sales 550,000 Inventory required at end of month 125,000 Total needs 675,000 Less: Inventory on hand at beginning of month 137,500 Budgeted production - Units 537,500 500,000 137,500 637,500 112,500 X 525,000 550,000 137,500 687,500 162,500 X 525,000 Req A1 Reqla2 Req B Prepare schedules computing inventory budgets by months for raw materials purchases in pounds for April and May. May Schedule Computing Raw Materials Inventory Purchase Budget (Pounds) For April and May April Budgeted Production needs in pounds Inventory required at end of month Total pound needs 0 Less: Inventory on hand at beginning of month Balance required to purchase 0 Budgeted purchases - Pounds 0 0 Req A1 Reg A2 Req B Prepare a projected income statement for May. Cost of goods sold should equal the variable manufacturing cost per unit times the number of units sold plus the total fixed manufacturing cost budgeted for the period. When calculating net sales assume cash discounts of 1 percent and bad debt expense of 0.50 percent. (Do not round intermediate calculations.) Show less A BRIGHTON, INC. Projected Income Statement For the Month of May Sales revenue Cash discounts on sales Estimated bad debts 0 0 $ Net Sales Cost of Sales: Variable cost Fixed Cost L $ 0 0. Gross profit on sales Expenses: Selling expense Administrative expense Interest expense 0 0 Operating profit $