Question
Developing a Master Budget for a Manufacturing Organization Jacobs Incorporated manufactures a product with a selling price of $50 per unit. Units and monthly cost
Developing a Master Budget for a Manufacturing Organization Jacobs Incorporated manufactures a product with a selling price of $50 per unit. Units and monthly cost data follow:
Variable: | |
Selling and administrative | $5 per unit sold |
Direct materials | 10 per unit manufactured |
Direct labor | 10 per unit manufactured |
Variable manufacturing overhead | 5 per unit manufactured |
Fixed: | |
Selling and administrative | $20,000 per month |
Manufacturing (including depreciation of $10,000) | 30,000 per month |
Jacobs pays all bills in the month incurred. All sales are on account with 50 percent collected the month of sale and the balance collected the following month. There are no sales discounts or bad debts. Jacobs desires to maintain an ending finished goods inventory equal to 20 percent of the following month's sales and a raw materials inventory equal to 10 percent of the following month's production. January 1, 2011, inventories are in line with these policies. Actual unit sales for December and budgeted unit sales for January, February, and March of 2011 are as follows:
JACOBS INCORPORATED Sales Budget For the Months of January, February, and March 2011 | ||||
---|---|---|---|---|
Month | December | January | February | March |
Sales - Units | 5,500 | 6,000 | 10,000 | 10,000 |
Sales - Dollars | $275,000 | $300,000 | $500,000 | $500,000 |
A cash budget for January.
JACOBS INCORPORATED Cash Budget For the Month of January 2011 | ||
---|---|---|
Beginning balance | Answer | |
Receipts: | ||
December sales | Answer | |
January sales | Answer | Answer |
Total cash available | Answer | |
Disbursements: | ||
Purchases | Answer | |
Direct labor | Answer | |
Variable manufacturing overhead | Answer | |
Fixed manufacturing overhead (exclude depreciation) | Answer | |
Variable selling and administrative | Answer | |
Fixed selling and administrative | Answer | |
Dividend | Answer | Answer |
Ending Balance | Answer |
Additional information:
- The January 1 beginning cash is projected as $7,000.
- For the purpose of operational budgeting, units in the January 1 inventory of finished goods are valued at variable manufacturing cost.
- Each unit of finished product requires one unit of raw materials.
- Jacobs intends to pay a cash dividend of $6,000 in January.
---------I just got the answer Sonali! Thank you for replying!
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