Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Swanson, Inc., manufactures an advanced swim fin for scuba divers. Management is now preparing detailed budgets for the third quarter, July through September, and has

Swanson, Inc., manufactures an advanced swim fin for scuba divers. Management is now preparing detailed budgets for the third quarter, July through September, and has assembled the following information to assist in preparing the budget:


a. The Marketing Department has estimated sales as follows for the remainder of the year (in pairs of swim fins). The selling price of the swim fins is $13 per pair.


July 5,600 October 3,600
August 6,600 November 2,600
September 4,600 December 2,600


b. All sales are on account. Based on past experience, sales are expected to be collected in the following pattern:


43% in the month of sale
48% in the month following sale
9% uncollectible

The beginning accounts receivable balance (excluding uncollectible amounts) on July 1 will be $130,000.
c.

The company maintains finished goods inventories equal to 9% of the following months sales. The inventory of finished goods on July 1 will be 504 pairs.

d.

Each pair of swim fins requires 4 pounds of geico compound. To prevent shortages, the company would like the inventory of geico compound on hand at the end of each month to be equal to 20% of the following months production needs. The inventory of geico compound on hand on July 1 will be 4,552 pounds.

e.

Geico compound costs $2.50 per pound. Crydon pays for 60% of its purchases in the month of purchase; the remainder is paid for in the following month. The accounts payable balance for geico compound purchases will be $11,800 on July 1.


Required:
1a.

Prepare a sales budget, by month and in total, for the third quarter.


July August September Quarter - Total
Total budgeted sales $ $ $ $


1b.

Prepare a schedule of expected cash collections, by month and in total, for the third quarter. (Leave no cells blank - be certain to enter "0" wherever required. Do not round intermediate calculations.)


Schedule of Expected Cash Collections
July August September Quarter - Total
Accounts receivable, beginning balance $ $ $ $
July sales
August sales
September sales




Total cash collections $ $ $ $









2.
Prepare a production budget for each of the months July through October. (Input all amounts as positive values.)


Production Budget
July August September October
Budgeted sales (pairs)
:




Total needs
:




Required production (pairs)











3a.

Prepare a direct materials budget for geico compound, by month and in total, for the third quarter. (Do not round intermediate calculations. Input all amounts as positive values.)


Direct Materials Budget
July August September Quarter - Total
Production needs (lbs.)
:




Total needs
:




Raw materials to be purchased








Cost of raw materials to be purchased $ $ $ $










3b.

Prepare a schedule of expected cash disbursements for geico compound, by month and in total, for the third quarter.(Do not round intermediate calculations. Leave no cells blank - be certain to enter "0" wherever required.)


Schedule of Expected Cash Disbursements
July August September Quarter - Total
Accounts payable, beginning balance $ $ $ $
July purchases
August purchases
September purchases




Total cash payments $ $ $ $









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

Auditing

Authors: Timothy J. Ph.D. Robertson, Jack C.; Louwers

9th Edition

0072906952, 9780072906950

More Books

Students also viewed these Accounting questions

Question

Calculate the following integrals. 5 fo 0 -1 (5 + 3x)- dx

Answered: 1 week ago

Question

=+6. What need does it fulfill?

Answered: 1 week ago

Question

=+8. How can you differentiate your product in their eyes?

Answered: 1 week ago