Grant Ltd Grant Ltd operates at capacity and makes glass topped dining tables At the end of 2018, Grant Ltd s management accountant gathered the following data to prepare budgets for the first six months 2019 Units sales per quarter and the selling price per unit are estimated as follows Unit sales Price per unit January 2,500 $450 February 2,800 $450 March 2,750 $480 April 2,750 $480 May 2,800 $500 June 2,800 $500 July 3,000 $500 August 3,000 $500 Sales on November 2018 were 2,200 units and on December 2,400 units at a selling price of $450 20 of sales are cash sales and 80 are credit sales From past experience, Grant Ltd collected 40 of credit sales within the month of sale, 30 in the following month and 25 in two months after the month of sale Allowance for doubtful debts is 5 of credit sales (uncollectible) (bad debt) The beginning inventories (BI) on 1 January 2019 and the desired ending inventories (EI) at the end of each month are as follows BI (1 1 19) EI (end of each month) Tables 500 (at $300 unit) 20 of following month estimated sales Wood 1,400 b m 25 b m needed for next months budgeted production (units) Glass 500 sheets 20 sheets needed for next months budgeted production (units) Materials and labour requirements Direct materials Wood 2 board meters (b m ) per table Glass 1 sheet per table Direct manufacturing labour 4 hours per table Costs of direct materials and labour Wood $16 per b m Glass $22 per sheet Direct labour $20 per labour hour Direct materials are purchased in the month of production and are paid 50 in the month of purchase and 50 in the following month Wages and salaries are paid monthly Variable manufacturing overhead is $28 per direct manufacturing labour hour There is also $209,000 in fixed manufacturing overhead costs per month Fixed costs include $40,000 depreciation of factory equipment The fixed manufacturing overhead rate is based on the number of units produced budgeted every six months, at the beginning of each semester, calculated dividing the budgeted fixed overhead costs by the budgeted number of units produced for the semester Variable and fixed costs are paid in the month incurred Sales commissions are paid monthly at the rate of 10 of months sales revenue There is $160,000 in fixed non manufacturing costs (administrative expenses) budgeted per month including $20,000 depreciation costs of office equipment Variable and fixed non manufacturing costs are paid in the month incurred Grant Ltd has estimated the following payments in the first semester 2019 January Loan for $40,000 plus interest payable at 31 December 2018 for $2,000 were paid on 2 January 2019 March Dividends $100,000 May Purchase of land $200,000 June Purchase of equipment for $300,000 Grant Ltd maintain a 18 open line of credit for $80,000 Interests are paid at the end of each month Grant Ltd maintains a minimum cash balance of $20,000 The company borrows on the first day of the month and repays loans on the last day of the month, both in multiples of $1,000 Grant Ltds balance sheet at 31 December 2018 is as follows ASSETS LIABILITIES Cash 32,000 Accounts payable ( ) 64,000 Accounts receivable, net 673,200 Interest payable 2,000 Inventory Wood 22,400 Loan payable 40,000 Inventory Glass 11,000 SHAREHOLDERS EQUITY Inventory Finished goods 150,000 Share capital 846,600 Plant and equipment, net 450,000 Retained earnings 386,000 Total assets 1,338,600 Total Liabilities and Shareholders equity 1,338,600 ( ) Accounts payable are 50 of direct materials purchased on December 2018 Required Prepare a monthly master budget for Grant Ltd s for the first semester 2019 The following component budgets must be included Sales revenue budget Production budget (in units) Direct materials usage and purchases budget for each direct materials and total direct materials (in units and dollars) Direct manufacturing labour budget Manufacturing overhead budget Manufacturing overhead rate for the semester Ending finished goods inventory budget (unit cost and total cost) at June 2019 Selling and administrative expenses budget Cash budget Cost of goods sold at 30 June 2019 Budgeted income statement for the first semester 2019 Budgeted balance sheet as of 30 June 2019 (including separately the two direct materials inventory) Note There is no beginning and ending balance of WIP in each month ( CAan you help me requiment from Cash budget Cost of goods sold at 30 June 2019 Budgeted income statement for the first semester 2019 Budgeted balance sheet as of 30 June 2019 (including separately the two direct materials inventory), please)

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Aug 24, 2024

Grant Ltd Grant Ltd operates at capacity and makes glass-topped dining tables. At the end of 2018, Grant Ltd.s management accountant gathered the following data

Grant Ltd

Grant Ltd operates at capacity and makes glass-topped dining tables. At the end of 2018, Grant Ltd.s management accountant gathered the following data to prepare budgets for the first six months 2019:

Units sales per quarter and the selling price per unit are estimated as follows:

Unit sales Price per unit

January 2,500 $450

February 2,800 $450

March 2,750 $480

April 2,750 $480

May 2,800 $500

June 2,800 $500

July 3,000 $500

August 3,000 $500

Sales on November 2018 were 2,200 units and on December 2,400 units at a selling price of $450.

20% of sales are cash sales and 80% are credit sales. From past experience, Grant Ltd collected 40% of credit sales within the month of sale, 30% in the following month and 25% in two months after the month of sale. Allowance for doubtful debts is 5% of credit sales (uncollectible). (bad debt)

The beginning inventories (BI) on 1 January 2019 and the desired ending inventories (EI) at the end of each month are as follows:

BI (1/1/19) EI (end of each month)

Tables:500 (at $300/unit) 20% of following month estimated sales

Wood: 1,400 b.m. 25% b.m. needed for next months budgeted production (units)

Glass 500 sheets 20% sheets needed for next months budgeted production (units)

Materials and labour requirements

Direct materials:

Wood: 2 board meters (b.m.) per table

Glass: 1 sheet per table

Direct manufacturing labour: 4 hours per table

Costs of direct materials and labour:

Wood: $16 per b.m.

Glass: $22 per sheet

Direct labour: $20 per labour-hour

Direct materials are purchased in the month of production and are paid 50% in the month of purchase and 50% in the following month. Wages and salaries are paid monthly.
Variable manufacturing overhead is $28 per direct manufacturing labour-hour. There is also $209,000 in fixed manufacturing overhead costs per month. Fixed costs include $40,000 depreciation of factory equipment. The fixed manufacturing overhead rate is based on the number of units produced budgeted every six months, at the beginning of each semester, calculated dividing the budgeted fixed overhead costs by the budgeted number of units produced for the semester. Variable and fixed costs are paid in the month incurred.
Sales commissions are paid monthly at the rate of 10% of months sales revenue. There is $160,000 in fixed non-manufacturing costs (administrative expenses) budgeted per month including $20,000 depreciation costs of office equipment. Variable and fixed non-manufacturing costs are paid in the month incurred.
Grant Ltd has estimated the following payments in the first semester 2019:

January: Loan for $40,000 plus interest payable at 31 December 2018 for $2,000 were paid on 2 January 2019.

March: Dividends $100,000

May: Purchase of land $200,000

June: Purchase of equipment for $300,000

Grant Ltd maintain a 18% open line of credit for $80,000. Interests are paid at the end of each month. Grant Ltd maintains a minimum cash balance of $20,000. The company borrows on the first day of the month and repays loans on the last day of the month, both in multiples of $1,000.
Grant Ltds balance sheet at 31 December 2018 is as follows:

ASSETS		LIABILITIES
Cash	32,000	Accounts payable (*)	64,000
Accounts receivable, net	673,200	Interest payable	2,000
Inventory: Wood	22,400	Loan payable	40,000
Inventory: Glass	11,000	SHAREHOLDERS EQUITY
Inventory: Finished goods	150,000	Share capital	846,600
Plant and equipment, net	450,000	Retained earnings	386,000
Total assets	1,338,600	Total Liabilities and Shareholders equity	1,338,600

(*): Accounts payable are 50% of direct materials purchased on December 2018.

Required:

Prepare a monthly master budget for Grant Ltd.s for the first semester 2019. The following component budgets must be included:

Sales revenue budget
Production budget (in units)
Direct materials usage and purchases budget for each direct materials and total direct materials (in units and dollars)
Direct manufacturing labour budget
Manufacturing overhead budget
Manufacturing overhead rate for the semester
Ending finished goods inventory budget (unit cost and total cost) at June 2019.
Selling and administrative expenses budget
Cash budget
Cost of goods sold at 30 June 2019
Budgeted income statement for the first semester 2019
Budgeted balance sheet as of 30 June 2019 (including separately the two direct materials inventory)

Note. There is no beginning and ending balance of WIP in each month.

( CAan you help me requiment from

Cash budget
Cost of goods sold at 30 June 2019
Budgeted income statement for the first semester 2019
Budgeted balance sheet as of 30 June 2019 (including separately the two direct materials inventory), please)