Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Requirement Prepare the Budgeted Income Statement for the year for Shaw Inc. Interest on the $250,000 longterm note payable is 1% per month ( 12%

image text in transcribedimage text in transcribed

Requirement Prepare the Budgeted Income Statement for the year for Shaw Inc. Interest on the $250,000 longterm note payable is 1% per month ( 12% annually). Income taxes will be assessed at 20%, and are paid in the quarter incurred. Shaw 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 2,600 units. Expected sales (in units) for the current year are: 2,340 (Quarter 1), 1,560 (Quarter 2), 2,080 (Quarter 3), and 2,080 (Quarter 4). Sales for the first quarter of the following year total 3,120 units. The selling price is $590 per unit in the first three quarters of the year, and $620 per unit in the final quarter. b. Company policy calls for a given quarter's ending finished goods inventory to equal 50% of the next quarter's expected unit sales. The finished goods inventory at the end of the prior year is 1,170 units, which complies with the policy. The product's manufacturing cost is $175 per unit, including per unit costs of $96 for materials ( 8lbs. at $12 per lb.), $60 for direct labor ( 3 hours x $20 direct labor rate per hour), $15 for variable overhead, and $4 for fixed overhead. Annual fixed overhead consists, incurred evenly throughout the year, consist of depreciation on production equipment, $13,500; factory utilities, $16,900, and other factory overhead of $3,400. c. Company policy also calls for a given quarter's ending raw materials inventory to equal 30% of next quarter's expected materials needed for production. The prior year-end inventory is 4,680 Ibs of materials, which complies with the policy. The company expects to have 7,488lbs. 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 12% of sales and are paid in the quarter of the sales. The sales manager's quarterly salary will be $113,000 in the first three quarters of the year, and $120,000 in the final quarter. e. Quarterly general and administrative expenses include $48,000 administrative salaries, rent expense of $29,000 per quarter, insurance expense of $23,000 per quarter, straightline depreciation of $23,000 per quarter, and 1% monthly interest on the $250,000 long-term note payable ( 12% annually). f. Income taxes will be assessed at 20%, 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_2

Step: 3

blur-text-image_3

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

Financial Accounting Plus

Authors: Robert Libby, Patricia Libby, Daniel Short

8th Edition

1259116832, 9781259116834

More Books

Students also viewed these Accounting questions

Question

Explain the different types of marketing strategies.

Answered: 1 week ago

Question

Explain product positioning.

Answered: 1 week ago

Question

Explain Industrial market segment.

Answered: 1 week ago