Answered step by step
Verified Expert Solution
Question
...
1 Approved Answer
Electric Monkey Computer Accessories assembles a computer networking device from kits of imported components. You have been asked to develop a quarterly and annual operating
Electric Monkey Computer Accessories assembles a computer networking device from kits of imported components. You have been asked to develop a quarterly and annual operating budget and pro forma income statements for next year. You have obtained the following information: Beginningofyear balances Cash $ Accounts receivable previous quarters sales $ Raw materials kits Finished goods kits Accounts payable materials $ Borrowed funds $ Desired endofyear inventory balances Raw materials kits Finished goods kits Desired endofquarter balances Cash $ Raw materials as a portion of the following quarters production Finished goods as a portion of the following quarters sales Manufacturing costs Standard cost per unit Units Unit price Total Direct labor hours at rate hour $ $ Raw materials kit $ Variable overheadlabor hour hour $ Total standard variable cost $ Fixed cost per quarter Cash $ Depreciation Total $ Selling and administrative costs $ Variable cost per unit Fixed costs per quarter Cash $ Depreciation Total $ Interest rate per quarter Portion of sales collected Quarter of sale Subsequent quarter Bad debts Portion of purchases paid Quarter of purchase Subsequent quarter Unit selling price $ Sales forecast Quarter First Second Third Fourth Unit sales Additional information All cash payments except purchases are made quarterly as incurred. All borrowings occur at the start of a quarter. All repayments on borrowings occur at the end of a quarter. At the time the principal is repaid, interest is paid on the portion of principal that is repaid. Borrowings and repayments may be made in any amount Required Note: Do not use negative signs with any of your answers in the requirements that follow. Part A Part B Part C Part D Part E Part F Part G g A pro forma contribution income statement for each quarter and the year. Electric Monkey Computer Accessories Pro Forma Contribution Income Statement For the Year Ending December First Second Third Fourth Total Sales revenue Less variable costs: Cost of goods sold Selling and admin. Total variable costs Contribution margin Less fixed costs: Manufacturing overhead Selling and admin. Total fixed costs Operating income Less interest expense Net income loss
Electric Monkey Computer Accessories assembles a computer networking device from kits of imported components. You have been asked to develop a quarterly and annual operating budget and pro forma income statements for next year. You have obtained the following information:
Beginningofyear balances
Cash $
Accounts receivable previous quarters sales $
Raw materials kits
Finished goods kits
Accounts payable materials $
Borrowed funds $
Desired endofyear inventory balances
Raw materials kits
Finished goods kits
Desired endofquarter balances
Cash $
Raw materials as a portion of the following quarters production
Finished goods as a portion of the following quarters sales
Manufacturing costs
Standard cost per unit Units Unit price Total
Direct labor hours at rate hour $ $
Raw materials kit $
Variable overheadlabor hour hour $
Total standard variable cost $
Fixed cost per quarter
Cash $
Depreciation
Total $
Selling and administrative costs $
Variable cost per unit
Fixed costs per quarter
Cash $
Depreciation
Total $
Interest rate per quarter
Portion of sales collected
Quarter of sale
Subsequent quarter
Bad debts
Portion of purchases paid
Quarter of purchase
Subsequent quarter
Unit selling price $
Sales forecast
Quarter First Second Third Fourth
Unit sales
Additional information
All cash payments except purchases are made quarterly as incurred.
All borrowings occur at the start of a quarter.
All repayments on borrowings occur at the end of a quarter.
At the time the principal is repaid, interest is paid on the portion of principal that is repaid.
Borrowings and repayments may be made in any amount
Required
Note: Do not use negative signs with any of your answers in the requirements that follow.
Part A
Part B
Part C
Part D
Part E
Part F
Part G
g A pro forma contribution income statement for each quarter and the year.
Electric Monkey Computer Accessories
Pro Forma Contribution Income Statement
For the Year Ending December
First Second Third Fourth Total
Sales revenue
Less variable costs:
Cost of goods sold
Selling and admin.
Total variable costs
Contribution margin
Less fixed costs:
Manufacturing overhead
Selling and admin.
Total fixed costs
Operating income
Less interest expense
Net income loss
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started