Fortin Limited produces and sells a single product, a wearable LED light for runners and cyclists....

Transcribed Image Text:

Fortin Limited produces and sells a single product, a wearable LED light for runners and cyclists. The analytics group at Fortin Limited has developed the following estimates for unit sales in the upcoming year. Budgeted unit sales. First Quarter 25,600 Second. Third Quarter Quarter Quarter 22,500 20,500 22,200 Fourth The light sells for $40 per unit and all sales are on account. 75% of sales are expected to be collected in the quarter of sale, with the remainder in the following quarter. Accounts receivable at the beginning of the quarter were $164,000 and will all be collected during the first quarter of the year. At the end of the previous quarter there were 2,000 units in finished goods inventory. The desired ending finished goods inventory at the end of each quarter is 10% of the next quarter's budgeted sales. Management expects sales in the fourth quarter of the upcoming year to be the same as the first quarter of the following year. Required: 1-a. Prepare the company's sales budget. Budgeted unit sales Selling price per unit Total Sales First Second Quarter Quarter Third Quarter Fourth Year Quarter 1-b. Prepare the schedule of expected cash collections. FORTIN LIMITED Schedule of Expected Cash Collections Accounts receivable, beginning balance 1st Quarter sales 2nd Quarter sales 3rd Quarter sales 4th Quarter sales Total cash collections First Quarter Second Quarter Third Fourth Quarter Quarter 2. Prepare the company's production budget for the upcoming fiscal year. FORTIN LIMITED Production Budget First Second Quarter Quarter Third Quarter Fourth Quarter Year Budgeted unit sales. Total units needed Required production Fortin Limited produces and sells a single product, a wearable LED light for runners and cyclists. The analytics group at Fortin Limited has developed the following estimates for unit sales in the upcoming year. Budgeted unit sales. First Quarter 25,600 Second. Third Quarter Quarter Quarter 22,500 20,500 22,200 Fourth The light sells for $40 per unit and all sales are on account. 75% of sales are expected to be collected in the quarter of sale, with the remainder in the following quarter. Accounts receivable at the beginning of the quarter were $164,000 and will all be collected during the first quarter of the year. At the end of the previous quarter there were 2,000 units in finished goods inventory. The desired ending finished goods inventory at the end of each quarter is 10% of the next quarter's budgeted sales. Management expects sales in the fourth quarter of the upcoming year to be the same as the first quarter of the following year. Required: 1-a. Prepare the company's sales budget. Budgeted unit sales Selling price per unit Total Sales First Second Quarter Quarter Third Quarter Fourth Year Quarter 1-b. Prepare the schedule of expected cash collections. FORTIN LIMITED Schedule of Expected Cash Collections Accounts receivable, beginning balance 1st Quarter sales 2nd Quarter sales 3rd Quarter sales 4th Quarter sales Total cash collections First Quarter Second Quarter Third Fourth Quarter Quarter 2. Prepare the company's production budget for the upcoming fiscal year. FORTIN LIMITED Production Budget First Second Quarter Quarter Third Quarter Fourth Quarter Year Budgeted unit sales. Total units needed Required production