Homework: Chp M:7 Homework Save Score: 0 of 100 pts 1 of 1 (0 complete) HW Score: 0%, 0 of 100 pts PM7-41A (similar to) Question Help Y The Grilton Tire Company manufactures racing tires for bicydes. Grilton sells tires for $60 each. Grilton is planning for the next year by developing a master budget quarters. Griton's balance sheet for December 31, 2024, follows: (Click the icon to view the balance sheet.) Other data for Grilton Tire Company: (Click the icon to view the other data.) Read the requirements Requirement 1. Prepare Grilton's operating budget and cash budget for 2025 by quarter. Required schedules and budgets include: sales budget production budget, direct materials budget, direct labor budget, manufacturing overhead budget, cost of goods sold budget, selling and administrative expense budget, schedule of cash receipts, schedule of cash payments, and cash budget. Manufacturing overhead costs are allocated based on direct labor hours. Round all calculations to the nearest dollar Begin by preparing the sales budget. Grilton Tire Company Sales Budget For the Year Ended December 31, 2025 First Third Quarter Quarter Quarter Second Fourth Quarter Total Budgeted tires to be sold Sales price per unit Total sales Enter any number in the edit fields and then click Check Answer. 18 parts remaining Clear All Check Answer Data Table Grilton Tire Company Balance Sheet December 31, 2024 Assets Current Assets: Cash $ 40,000 Accounts Receivable 45,000 Raw Materials Inventory 3,000 Finished Goods Inventory 10,200 Total Current Assets $ 98,200 Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation 168,000 (39,000) 129,000 227,200 Total Assets Liabilities Current Liabilities: Accounts Payable 11 non Print Done Less: Accumulated Depreciation (39,000) 129,000 $ 227,200 Total Assets Liabilities Current Liabilities: Accounts Payable $ 11,000 Stockholders' Equity Common Stock, no par 110,000 106,200 Retained Earnings Total Stockholders' Equity 216,200 227,200 Total Liabilities and Stockholders' Equity More Info a. (Unless otherwise noted, assume all of the following events occurred during 2024 and that any balances given are stated as of December 31, 2024.) Budgeted sales are 2,000 tires for the first quarter and expected to increase by 150 tires per quarter. Cash sales are expected to be 10% of total sales, with the remaining 90% of sales on account. b. Finished Goods Inventory on December 31, 2024 consists of 300 tires at $34 each. c. Desired ending Finished Goods Inventory is 40% of the next quarter's sales; first quarter sales for 2026 are expected be 2,600 tires. FIFO inventory costing method is used. d. Raw Materials Inventory on December 31, 2024, consists of 600 pounds of rubber compound used to manufacture the tires. e. Direct materials requirements are two pounds of a rubber compound per tire. The cost of the compound is $5.00 per pound. f. Desired ending Raw Materials Inventory is 50% of the next quarter's direct materials needed for production, desired ending inventory for December 31, 2025 is 600 pounds; indirect materials are insignificant and not considered for budgeting purposes. g. Each tire requires 0.70 hours of direct labor, direct labor costs average $20 per hour. h. Variable manufacturing overhead is $1 per tire. Fixed manufacturing overhead includes $4,500 per quarter in depreciation and $69,005 per quarter for other costs, such as utilities, insurance, and property taxes. J. Fixed selling and administrative expenses include $10,000 per quarter for salaries: $4,800 per quarter for rent; $750 per quarter for insurance; and $1,000 per quarter for depreciation. k. Variable selling and administrative expenses include supplies at 3% of sales. 1. Capital expenditures include $10,000 for new manufacturing equipment, to be purchased and paid in the first quarter. m. Cash receipts for sales on account are 70% in the quarter of the sale and 30% in the quarter following the sale; December 31, 2024, Accounts Receivable is received in the first quarter of 2025; uncollectible accounts are considered insignificant and not considered for budgeting purposes. i. Print Done n. k. Variable selling and administrative expenses include supplies at 3% of sales. 1. Capital expenditures include $10,000 for new manufacturing equipment, to be purchased and paid in the first quarter. m. Cash receipts for sales on account are 70% in the quarter of the sale and 30% in the quarter following the sale; December 31, 2024, Accounts Receivable is received in the first quarter of 2025; uncollectible accounts are considered insignificant and not considered for budgeting purposes. Direct materials purchases are paid 60% in the quarter purchased and 40% in the following quarter; December 31, 2024, Accounts Payable is paid in the first quarter of 2025. o. Direct labor, manufacturing overhead, and selling and administrative costs are paid in the quarter incurred. p. Income tax expense is projected at $2,000 per quarter and is paid in the quarter incurred. 9. Grilton desires to maintain a minimum cash balance of $40,000 and borrows from the local bank as needed in increments of $1,000 at the beginning of the quarter; principal repayments are made at the beginning of the quarter when excess funds are available and in increments of $1,000; interest is 10% per year and paid at the beginning of the quarter based on the amount outstanding from the previous quarter. Print Done i X Requirements 1. Prepare Grilton's operating budget and cash budget for 2025 by quarter. Required schedules and budgets include: sales budget, production budget, direct materials budget, direct labor budget, manufacturing overhead budget, cost of goods sold budget, selling and administrative expense budget, schedule of cash receipts, schedule of cash payments, and cash budget. Manufacturing overhead costs are allocated based on direct labor hours. Round all calculations to the nearest dollar. 2. Prepare Grilton's annual financial budget for 2025, including budgeted income statement and budgeted balance sheet. Print Done