The Grilton Tire Company manufactures racing tires for bicycles. Grilton sells tires for $50 each. Grilton is planning for next year by developing a master budget by quarters. Griltons balance sheet for December 31, 2016 follows:

GRILTON TIRE COMPANY Balance Sheet December 31, 2016

Other data for Grilton Tire Company:

a. Budgeted Sales are 1,500 for the first quarter and expected to increase by 200 tires per quarter. Cash Sales are expected to be 30% of total sales, with the remaining 70% of

sales on account.

b. Finished Goods Inventory on December 31, 2016 consists of 300 tires at $29 each.

c. Desired ending Finished Goods Inventory is 40% of the next quarters sales; first quarter sales for 2018 are expected to be 2,300 tires and second quarter sales for 2018 are expected to be 2,500. FIFO inventory costing method is used.

d. Direct Materials cost is $8 per tire.

e. Desired ending Raw Materials Inventory is 30% of the next quarters direct materials needed for production.

f. Each tire requires 0.40 hours of direct labor; direct labor costs average $16 per hour.

g. Variable manufacturing overhead is $2 per tire produced.

h. Fixed manufacturing overhead includes $4,500 per quarter in depreciation and $26,780 per quarter for other costs, such as utilities, insurance, and property taxes.

Fixed selling and administrative expenses include $8,000 per quarter for salaries; $1,800 per quarter for rent; $1,200 per quarter for insurance; and $500 per quarter for depreciation. j. Variable selling and administrative expenses include supplies at 2% of sales.

k. Capital expenditures include $45,000 for new manufacturing equipment, to be purchased and paid in the first quarter.

l. Cash receipts for sales on account are 60% in the quarter of sale and 40% in the quarter following the sale; December 31, 2016, Accounts Receivable is received in the first quarter of 2017.

m. Direct materials purchases are paid 70% in the quarter purchased and 30% in the following quarter; December 31, 2016, Accounts Payable is paid in the first quarter of 2017.

n. Direct labor, manufacturing overhead, and selling and administrative costs are paid in the quarter incurred.

o. Income tax expense is projected at $3,500 per quarter and is paid in the quarter incurred.

p. Grilton desires to maintain a minimum cash balance of $35,000 and borrows from the local bank as needed in increments of $1,000 at the beginning of the quarter; principal repayments are made at the beginning of the quarter when excess funds are available

and in increments of $1,000; interest is 6% per year and paid at the beginning of the quarter based on the amount outstanding from the previous quarter.

REQUIREMENTS:

4. Prepare a direct materials budget for each quarter and in total forthe year 2017.

5. Prepare a schedule of expected cash disbursements for purchases ofmaterials for each quarter and in total of the year 2017.

6. Prepare a budgeted Schedule of Cost of Goods Manufactured forthe year of 2017.

Please show working as chart.

Assets Current Assets: Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Total Current Assets 39,000 40,000 2,400 8,700 90,100 Property, Plant and Equipment: Equipment Less: Accumulated Depreciation 177,000 42,000 135,000 Total Assets 225,100 Current Liabilities: Accounts Payable 8,000 lder's Eq Common Stock, no par Retained Earnings $130,000 87,100 Total Stockholder's Equity Total Libilties and Stockholder's Equity 217,100 $225,100