(Unless otherwise noted, assume all of the following events occurred during 2018 and that any balances given are stated as of December 31, 2018.) a. Budgeted sales are 1,700 tires for the first quarter and expected to increase by 250 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, 2018 consists of 200 tires at $32 each. c. Desired ending Finished Goods Inventory is 20% of the next quarter's sales, first quarter sales for 2020 are expected be 2,700 tires. FIFO inventory costing method is used. d. Raw Materials Inventory on December 31, 2018, consists of 400 pounds of rubber compound used to manufacture the tires. e. Direct materials requirements are 2 pounds of a rubber compound per tire. The cost of the compound is $5.00 per pound. f. Desired ending Raw Materials Inventory is 40% of the next quarter's direct materials needed for production: desired ending inventory for December 31, 2019 is 400 pounds, indirect materials are insignificant and not considered for budgeting purposes. g. Each tire requires 0.80 hours of direct labor, direct labor costs average $20 per hour. h. Variable manufacturing overhead is $5 per tire. i. Fixed manufacturing overhead includes $4,000 per quarter in depreciation and $50,864 per quarter for other costs, such as utilities, insurance, and property taxes. j. Fixed selling and administrative expenses include $10,000 per quarter for salaries: $4,200 per quarter for rent: $1,800 per quarter for insurance, and $2,000 per quarter for depreciation. k. Variable selling and administrative expenses include supplies at 3% of sales I. Capital expenditures include $25,000 for new manufacturing equipment to be purchased and paid in the first quarter. m. Cash receipts for sales on account are 75% in the quarter of the sale and 25% in the quarter following the sale; December 31, 2018, Accounts Receivable is received in the first quarter of 2019, uncollectible accounts are considered insignificant and not considered for budgeting purposes. n. Direct materials purchases are paid 80% in the quarter purchased and 20% in the following quarter December 31, 2018, Accounts Payable is paid in the first quarter of 2019. 0. Direct labor, manufacturing overhead, and selling and administrative costs are paid in the quarter incurred. p. Income tax expense is projected at $4,500 per quarter and is paid in the quarter incurred. 9. Grilton desires to maintain a minimum cash balance of $65,000 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 12% per year and paid at the beginning of the quarter based on the amount outstanding from the previous quarter. i Data Table Grilton Tire Company Balance Sheet December 31, 2018 Assets Current Assets: Cash Accounts Receivable 69,000 45,000 2,000 6,400 Raw Materials Inventory $ 122,400 Finished Goods Inventory Total Current Assets Property, Plant, and Equipment: Equipment 155,000 (68,000) 87,000 Less: Accumulated Depreciation 209,400 15,000 Total Assets Liabilities Current Liabilities: Accounts Payable Stockholders' Equity Common Stock, no par $ Retained Earnings Total Stockholders' Equity 130,000 64,400 194,400 $ 209,400 Total Liabilities and Stockholders' Equity [ Print Done ] Grilton Tire Company Sales Budget For the Year Ended December 31, 2019 First Second Third Quarter Quarter Quarter 1,700 1,950 2,200 $ 80 $ 80 $ 136,000 $ 156,000 $ 176,000 Total Budgeted tires to be sold Fourth Quarter 2.450 $ 80 $ 196,000 80 Sales price per unit $ $ 8,300 80 664,000 Total sales Grilton Tire Company Selling and Administrative Expense Budget For the Year Ended December 31, 2019 First Second Quarter Quarter Quarter Third Fourth Quarter Total Total budgeted selling and administrative expense Grilton Tire Company Selling and Administrative Expense Budget For the Year Ended December 31, 2019 First Second Third Quarter Quarter Fourth Quarter Depreciation Expense Direct Labor Direct Materials Insurance Expense Manufacturing Overhead Rent Expense Salaries Expense Supplies Expense nput fields and then click Check