Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The Bank of the West has asked the president of Montoya Products, Inc., for a budgeted P4. income statement and budgeted balance sheet for the

image text in transcribed
The Bank of the West has asked the president of Montoya Products, Inc., for a budgeted P4. income statement and budgeted balance sheet for the quarter ending June 30, 20x1 These documents will be used to support the company's request for a loan. A quarterly Budgeted Financial Statements LO 4 LO 6 master budget is routinely prepared by the company, so the president indicated that the requested documents would be forwarded to the bank. To date (April 2), the following operating budgets have been developed. Sales: April $220,400, May, $164,220, and June, $165,980; direct materlals purchases for the period, $96,840; direct materlals usage, $102,710; direct labor expenses, $71,460; manufacturing overhead, $79,940; selling and administrative expenses, $143,740; capital expenditures $125,000 (to be spent on June 29); cost of goods manufactured, $252,880; and cost of goods sold, $251,700. Balance sheet account balances at March 31, 20xl were: Cash, $28,770; Accounts Recelvable, $26,500; Direct Materials Inventory, $23,910; Work in Process Inventory, $31,620; Finished Goods Inventory, $36,220; Prepaid Expenses, $7,200; Plant, Furniture, and Flxtures, $498,600; Accumulated Depreciation, Plant, Furniture, and Flxtures, $141,162; Patents, $90,600; Accounts Payable, $39,600; Notes Payable, $105,500; Common Stock, $250,000; and Retained Earnings, $207,158. Monthly cash balances for the quarter are projected to be: April 30, $20,490; May 31, $35,610; and June 30, $45,400. During the quarter, accounts recelvable are supposed to Increase by 30 percent, patents will go up by $6,500, prepaid expenses wll remaln con- stant, accounts payable will go down by 10 percent, and the company will make a $5,000 payment on the note payable ($4,100 is princlpal reduction). The federal income tax rate is 34 percent and the second quarter's tax is pald in July. Depreciation for the quarter will be $6,420, which was already included in the manufacturing overhead budget. No div dends were pald. 1. Prepaie a budgeted income statement for the quarter ending June 30, 20x1. Round answers to the nearest dollar. REQURED 2. Prepare a budgeted balance sheet as of June 30, 20x1

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

Farmers Irs Audit Techniques Guide

Authors: Internal Revenue Service

1st Edition

1304134237, 978-1304134233

More Books

Students also viewed these Accounting questions

Question

40. Consider a M/G/1 system with E[S] Answered: 1 week ago

Answered: 1 week ago

Question

4-6 Is there a digital divide? If so, why does it matter?

Answered: 1 week ago