Question
Sales, Production, Direct Materials Purchases, and Direct Labor Cost Budgets The budget director of Gourmet Grill Company requests estimates of sales, production, and other operating
Sales, Production, Direct Materials Purchases, and Direct Labor Cost Budgets
The budget director of Gourmet Grill Company requests estimates of sales, production, and other operating data from the various administrative units every month. Selected information concerning sales and production for March is summarized as follows:
a. Estimated sales for March by sales territory:
Maine: | |
Backyard Chef | 350 units at $800 per unit |
Master Chef | 200 units at $1,400 per unit |
Vermont: | |
Backyard Chef | 400 units at $825 per unit |
Master Chef | 240 units at $1,500 per unit |
New Hampshire: | |
Backyard Chef | 320 units at $850 per unit |
Master Chef | 200 units at $1,600 per unit |
b. Estimated inventories at March 1:
Direct materials: | |
Grates | 320 units |
Stainless steel | 1,700 lb. |
Burner subassemblies | 190 units |
Shelves | 350 units |
Finished products: | |
Backyard Chef | 30 units |
Master Chef | 36 units |
c. Desired inventories at March 31:
Direct materials: | |
Grates | 300 units |
Stainless steel | 1,500 lb. |
Burner subassemblies | 210 units |
Shelves | 400 units |
Finished products: | |
Backyard Chef | 40 units |
Master Chef | 26 units |
d. Direct materials used in production:
In manufacture of Backyard Chef: | |
Grates | 3 units per unit of product |
Stainless steel | 24 lb. per unit of product |
Burner subassemblies | 2 units per unit of product |
Shelves | 4 units per unit of product |
In manufacture of Master Chef: | |
Grates | 6 units per unit of product |
Stainless steel | 42 lb. per unit of product |
Burner subassemblies | 4 units per unit of product |
Shelves | 5 units per unit of product |
e. Anticipated purchase price for direct materials:
Grates | $16 per unit |
Stainless steel | $8 per lb. |
Burner subassemblies | $120 per unit |
Shelves | $12 per unit |
f. Direct labor requirements:
Backyard Chef: | |
Stamping Department | 0.50 hr. at $18 per hr. |
Forming Department | 0.60 hr. at $16 per hr. |
Assembly Department | 1.00 hr. at $15 per hr. |
Master Chef: | |
Stamping Department | 0.60 hr. at $18 per hr. |
Forming Department | 0.80 hr. at $16 per hr. |
Assembly Department | 1.50 hrs. at $15 per hr. |
Cash Budget
The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information:
May | June | July | ||||
Sales | $106,000 | $137,000 | $181,000 | |||
Manufacturing costs | 45,000 | 59,000 | 65,000 | |||
Selling and administrative expenses | 31,000 | 37,000 | 40,000 | |||
Capital expenditures | _ | _ | 43,000 |
The company expects to sell about 15% of its merchandise for cash. Of sales on account, 70% are expected to be collected in the month following the sale and the remainder the following month (second month following sale). Depreciation, insurance, and property tax expense represent $10,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in September, and the annual property taxes are paid in November. Of the remainder of the manufacturing costs, 75% are expected to be paid in the month in which they are incurred and the balance in the following month.
Current assets as of May 1 include cash of $40,000, marketable securities of $57,000, and accounts receivable of $118,500 ($93,000 from April sales and $25,500 from March sales). Sales on account for March and April were $85,000 and $93,000, respectively. Current liabilities as of May 1 include $14,000 of accounts payable incurred in April for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. An estimated income tax payment of $16,000 will be made in June. Sonomas regular quarterly dividend of $10,000 is expected to be declared in June and paid in July. Management wants to maintain a minimum cash balance of $31,000.
Required:
Question Content Area
1. Prepare a monthly cash budget and supporting schedules for May, June, and July. Input all amounts as positive values except overall cash decrease and deficiency which should be indicated with a minus sign.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started