Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Posluszny Inc. has gathered the following budgeting information for next year and has asked you to prepare their master budget. a. Sales for the final

image text in transcribed

image text in transcribed Posluszny Inc. has gathered the following budgeting information for next year and has asked you to prepare their master budget. a. Sales for the final quarter of the prior year total 1,600 units. Expected sales (in units) for the current year are: 1,440 (Quarter 1), 960 (Quarter 2), 1,280 (Quarter 3), and 1,280 (Quarter 4). Sales for the first quarter of the following year total 1,920 units. The selling price is $490 per unit in the first three quarters of the year, and $510 per unit in the final quarter. b. Company policy calls for a given quarter's ending finished goods inventory to equal 70% of the next quarter's expected unit sales. The finished goods inventory at the end of the prior year is 1,008 units, which complies with the policy. The product's manufacturing cost is $211 per unit, including per unit costs of $84 for materials ( 6lbs. at $14 per lb.), $96 for direct labor (4 hours $24 direct labor rate per hour), \$19 for variable overhead, and $12 for fixed overhead. Annual fixed overhead consists, incurred evenly throughout the year, consist of depreciation on production equipment, $25,400; factory utilities, $31,800, and other factory overhead of $6,352. c. Company policy also calls for a given quarter's ending raw materials inventory to equal 50% of next quarter's expected materials needed for production. The prior year-end inventory is 3,312 Ibs of materials, which complies with the policy. The company expects to have 5,760lbs. of materials in inventory at year-end. The company has no work in process inventory at the end of any quarter. d. Sales representatives' commissions are 16% of sales and are paid in the quarter of the sales. The sales manager's quarterly salary will be $77,000 in the first three quarters of the year, and $82,000 in the final quarter. e. Quarterly general and administrative expenses include $33,000 administrative salaries, rent expense of $20,000 per quarter, insurance expense of $16,000 per quarter, straightline depreciation of $16,000 per quarter, and 1% monthly interest on the $100,000 long-term note payable ( 12% annually). f. Income taxes will be assessed at 30%, and are paid in the quarter incurred. Requirement Prepare the Budgeted Income Statement for the year for Posluszny Inc. Interest on the $100,000 long-term note payable is 1% per month (12\% annually). Income taxes will be assessed at 30%, and are paid in the quarter incurred

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

Hong Kong Auditing Economic Theory And Practice

Authors: Ferdinand A Gul

2nd Edition

9629371413, 978-9629371418

More Books

Students also viewed these Accounting questions