Water Sport Inc manufactures a small personal water tube used for children learning to swim Management is now preparing detailed budgets for the third quarter, July through September, and has assembled the following information to assist a The Marketing Department has estimated sales as follows for the remainder of the year (number of water tubes) July 8,100 October 4,500 August 6,600 November 4,100 September 5,600 December 3,600 The selling price of the water tubes is $50 b All sales are on account Based on past experience, sales are expected to be collected in the following pattern 50 in the month of sale 45 in the month following sale 5 uncollectible The beginning accounts receivable balance (excluding uncollectible amounts) on July 1 will be $168,000 The company maintains finished goods inventories equal to 20 of the following months sales The inventory of finished goods on July 1 will be 1,620 units Each water tube requires 4 kilograms of synthetic polyisoprene rubber compound To prevent shortages, the company would like the inventory of synthetic rubber compound on hand at the end of each month to be equal to 20 of the following months production needs The inventory of synthetic rubber compound on hand on July 1 will be 6,240 kilograms The synthetic rubber compound costs $4 00 per kilogram Water Sport pays for 70 of its purchases in the month of purchase the remainder is paid for in the following month The accounts payable balance for synthetic rubber compound purchases will be $16,200 on July 1 Required 1 Prepare a sales budget, by month and in total, for the third quarter (Show your budget in both units of water tubes and dollars ) Also prepare a schedule of expected cash collections, by month and in total, for the third quarter 2 Prepare a production budget for each of the months July through October 3 Prepare a direct materials purchases budget for synthetic rubber compound, by month and in total, for the third quarter Also prepare a schedule of expected cash disbursements for synthetic rubber compound, by month and in total, for the third quarter

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 09, 2024

Water Sport Inc. manufactures a small personal water tube used for children learning to swim. Management is now preparing detailed budgets for the third quarter,

Water Sport Inc. manufactures a small personal water tube used for children learning to swim. Management is now preparing detailed budgets for the third quarter, July through September, and has assembled the following information to assist:

a. The Marketing Department has estimated sales as follows for the remainder of the year (number of water tubes):


July	8,100	October	4,500
August	6,600	November	4,100
September	5,600	December	3,600

The selling price of the water tubes is $50.

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


50	%	in the month of sale
45	%	in the month following sale
5	%	uncollectible

The beginning accounts receivable balance (excluding uncollectible amounts) on July 1 will be $168,000.

The company maintains finished goods inventories equal to 20% of the following months sales. The inventory of finished goods on July 1 will be 1,620 units.
Each water tube requires 4 kilograms of synthetic polyisoprene rubber compound. To prevent shortages, the company would like the inventory of synthetic rubber compound on hand at the end of each month to be equal to 20% of the following months production needs. The inventory of synthetic rubber compound on hand on July 1 will be 6,240 kilograms.
The synthetic rubber compound costs $4.00 per kilogram. Water Sport pays for 70% of its purchases in the month of purchase; the remainder is paid for in the following month. The accounts payable balance for synthetic rubber compound purchases will be $16,200 on July 1.

Required: 1. Prepare a sales budget, by month and in total, for the third quarter. (Show your budget in both units of water tubes and dollars.) Also prepare a schedule of expected cash collections, by month and in total, for the third quarter.

2. Prepare a production budget for each of the months July through October.

3. Prepare a direct materials purchases budget for synthetic rubber compound, by month and in total, for the third quarter. Also prepare a schedule of expected cash disbursements for synthetic rubber compound, by month and in total, for the third quarter.