Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

how to make a cahs payment for direct materials, cash budget, budgeted income statement, budgeted balance sheet, and budgeted satement of retained earnings Assets Liabilities

how to make a cahs payment for direct materials, cash budget, budgeted income statement, budgeted balance sheet, and budgeted satement of retained earnings Assets
Liabilities and Equity
To prepare a master budget for July, August, and September, use the following information.
a. Sales were 20,000 units in June. Budgeted sales in units follow: July, 21,000; August, 19,000; September, 20,000; and October, 24,000.
The product's selling price is $17 per unit and its total product cost is $14.35 per unit.
b. Company policy calls for a given month's ending finished goods inventory to equal 70% of the next month's budgeted unit sales. The
June 30 finished goods inventory is 16,800 units.
c. Raw materials inventory consists solely of direct materials that cost $8 per pound. Company policy calls for a given month's ending
materials inventory to equal 20% of the next month's direct materials requirements. The June 30 raw materials inventory is 4,375
pounds. The budgeted September 30 ending raw materials inventory is 1,980 pounds. Each finished unit requires 0.50 pound of direct
materials.
d. Each finished unit requires 0.50 hour of direct labor at a rate of $16 per hour.
e. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $20,000 per month is the only fixed factory
overhead item.
f. Monthly general and administrative expenses include $9,000 administrative salaries and 0.9% monthly interest on the long-term note
payable.
g. Sales commissions of 10% of sales are paid in the month of the sales. The sales manager's monthly salary is $3,500.
h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month
following the sale (no credit sales are collected in the month of sale).
i. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are
fully paid in the next month (none are paid in the month of purchase).
j. Dividends of $20,000 are budgeted to be declared and paid in August.
k. Income Taxes Payable at June 30 are budgeted to be paid in July. Income tax expense will be assessed at 35% in the quarter and
budgeted to be paid in October.
Equipment purchases of $100,000 are budgeted for the last day of September.
The minimum ending cash balance for all months is $40,000. If necessary, the company borrows enough cash using a loan to reach the
minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the monthend preliminary cash
balance exceeds the minimum, the excess will be used to repay any loans.
Required
Prepare the following budgets for the months of July, August, and September, except as noted below.
Sales budget.
Production budget.
(2) Units to produce: July, 17,500; August, 19,700
Direct materials budget.
(3) Cost of direct materials purchases: July, $50,760
Direct labor budget.
Factory overhead budget.
Selling expense budget.
General and administrative expense budget.
Schedule of cash receipts from sales.
Schedule of cash payments for direct materials.
Cash budget.
(10) Ending cash balance: July, $95,855; August, $140,200
Budgeted income statement for entire quarter (not monthly).
Budgeted balance sheet at September 30
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Comparative International Accounting Subsequent Edition

Authors: Christopher Nobes, R. H. Parker

5th Edition

0137364636, 9780137364633

More Books

Students also viewed these Accounting questions