Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Preparation of Individual Budgets During the first calendar quarter of the year, Clinton Corporation is planning to manufacture a new product and introduce it in

Preparation of Individual Budgets
During the first calendar quarter of the year, Clinton Corporation is planning to manufacture a new product and introduce it in two regions. Market research indicates that sales will be 6,000 units in the urban region at a unit price of $53 and 5,000 units in the rural region at $48 each. Because the sales manager expects the product to catch on, he has asked for production sufficient to generate a 4,000-unit ending inventory. The production manager has furnished the following estimates related to manufacturing costs and operating expenses:
Variable
Fixed
(per unit)
(total)
Manufacturing costs:
Direct materials
A (4 lb. @ $3.15/lb.) $12.60-
B (2 lb. @ $4.65/lb.)9.30-
Direct labor (0.5 hours per unit)7.50-
Manufacturing overhead:
Depreciation - $7,650
Factory supplies 0.904,500
Supervisory salaries -28,800
Other 0.7522,950
Operating expenses:
Selling:
Advertising -22,500
Sales salaries& commissions*1.5015,000
Other*0.903,000
Administrative:
Office salaries -2,700
Supplies 0.151,050
Other 0.081,950
*Varies per unit sold, not per unit produced.
a. Assuming that the desired ending inventories of materials A and B are 4,000 and 6,000 pounds, respectively, and that work-in-process inventories are immaterial, prepare budgets for the calendar quarter in which the new product will be introduced for each of the following operating factors:
Do not use negative signs with any of your answers below.
1. Total sales
$Answer
558,000
2. Production
Answer
15,000
units
3. Material purchase cost
Material A Material B
Total pounds (lbs.) required for production Answer
0
Answer
0
Desired ending materials inventory Answer
0
Answer
0
Total pounds to be available Answer
0
Answer
0
Beginning materials inventory Answer
0
Answer
0
Total material to be purchased (lbs.) Answer
0
Answer
0
Total material purchases ($) Answer
0
Answer
0
4. Direct labor costs
$Answer
112,500
5. Manufacturing overhead costs
Fixed Variable Total
Depreciation Answer
0
Answer
0
Answer
0
Factory supplies Answer
0
Answer
0
Answer
0
Supervisory salaries Answer
0
Answer
0
Answer
0
Other Answer
0
Answer
0
Answer
0
Total manufacturing overhead Answer
0
6. Selling and administrative expenses
Fixed Variable Total
Selling expenses:
Advertising Answer
0
Answer
0
Answer
0
Sales salaries and commissions Answer
0
Answer
0
Answer
0
Other Answer
0
Answer
0
Answer
0
Total selling expenses Answer
0
Administrative expenses:
Office salaries Answer
0
Answer
0
Answer
0
Supplies Answer
0
Answer
0
Answer
0
Other Answer
0
Answer
0
Answer
0
Total administrative expenses Answer
0
Total selling and administrative expenses Answer
0
b. Using data generated in requirement (a), prepare a budgeted income statement for the calendar quarter. Assume an overall effective income tax rate of 30%.
Round answers to the nearest whole number.
Do not use negative signs with your answers.
Clinton Corporation
Budgeted Income Statement
For the Quarter Ended March 31
Sales Answer
0
Cost of Goods Sold:
Beginning Inventory - Finished Goods Answer
0
Material:
Beginning Inventory - Material Answer
0
Material Purchases Answer
0
Material Available Answer
0
Ending Inventory - Material Answer
0
Direct Material Answer
0
Direct Labor Answer
0
Manufacturing Overhead Answer
0
Total Manufacturing Cost Answer
0
Cost of Goods Available for Sale Answer
0
Ending Inventory - Finished Goods Answer
0
Cost of Goods Sold Answer
0
Gross Profit Answer
0
Operating Expenses:
Selling Expenses Answer
0
Administrative Expenses Answer
0
Total Operating Expenses Answer
0
Income before Income Taxes Answer
0
Income Tax Expense Answer
0
Net Income Answer
0

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

Accounting And Causal Effects Econometric Challenges

Authors: Douglas A Schroeder

1st Edition

1441972242, 9781441972248

More Books

Students also viewed these Accounting questions

Question

The function f(x) = -3(x + 4) 2 - 1 has a maximum value.

Answered: 1 week ago