Question

In: Accounting

Information for 2019: 1.   Sales forecast: January: 2,100 units; February: 2,900 units; March: 3,300 units; April:...

Information for 2019:

1.   Sales forecast: January: 2,100 units; February: 2,900 units; March: 3,300 units; April: 3,500 units. The unit sales price is $50. All sales are on credit and collections are 20% in the month of sale and 80% the following month. Accounts receivable as of December 31, 2018 is $15,000 and this amount is expected to be collected in January 2019.

2. End of month inventory must equal 60% of next month’s sales. The inventory at the end of December 2018 was 1,260 units.

3. The following are the expected costs for direct materials, direct labor and manufacturing overhead:

DM                 DL                                        Overhead

January          $10/unit                        $17/unit                       $5,500 + $3.00 per unit produced     

February        $10/unit                        $17/unit                       $5,500 + $3.00 per unit produced

March          $10/unit             $17/unit                       $5,500 + $3.00 per unit produced

A. Direct materials are paid 30% in the month incurred and 70% in the following month.

      Account payable for materials as of December 31, 2018 is $6,100; this amount will be paid in January 2019.

B. Direct labor is paid in the month incurred.

C. Overhead costs are paid in the month incurred. Fixed overhead includes depreciation of $2,100 per month.

4.   Selling costs are sales commissions: $1.50 per unit sold; shipping costs: $1.20 per unit sold. Administrative costs per month are: salaries: $10,500; rent: $1,500; depreciation: $2,000. All costs are paid in month incurred.

5. The company plans to buy equipment costing $5,000 in January.

6. The cash balance as of December 31, 2018 is $11,100. The company borrows money only if the cash balance falls below $2,000 at the end of the month. The company has a revolving credit with US Bank to borrow in increments of $1,000 at the beginning of each month at interest of 12% annual rate. The company repays interest at the end of each month and principle (or portion) at the end of the month when they have the resources to do so. As of December 31, the company has no outstanding loans.

Required:

Based on the information given, prepare the following budgets for each month of the first quarter of 2019 and the quarter totals:

  1. Selling and Administrative Expenses Budget;
  2. Cash Budget.

Solutions

Expert Solution


Related Solutions

Information for 2020: 1.   Sales forecast: January: 2,600 units; February: 4,500 units; March: 10,200 units; April:...
Information for 2020: 1.   Sales forecast: January: 2,600 units; February: 4,500 units; March: 10,200 units; April: 12,000 units. The unit sales price is $125. All sales are on credit and collections are 30% in the month of sale, 60% the following month, and 10% two months following the sale. Accounts receivable as of the end of December is $4,600 and this amount is expected to be collected in January. 2. End of month inventory must equal 40% of next month’s...
1.   Sales forecast: January: 2,600 units; February: 4,500 units; March: 10,200 units; April: 12,000 units. The...
1.   Sales forecast: January: 2,600 units; February: 4,500 units; March: 10,200 units; April: 12,000 units. The unit sales price is $125. All sales are on credit and collections are 30% in the month of sale, 60% the following month, and 10% two months following the sale. Accounts receivable as of the end of December is $4,600 and this amount is expected to be collected in January. 2. End of month inventory must equal 40% of next month’s sales. The inventory...
1.   Sales forecast: January: 2,600 units; February: 4,500 units; March: 10,200 units; April: 12,000 units. The...
1.   Sales forecast: January: 2,600 units; February: 4,500 units; March: 10,200 units; April: 12,000 units. The unit sales price is $125. All sales are on credit and collections are 30% in the month of sale, 60% the following month, and 10% two months following the sale. Accounts receivable as of the end of December is $4,600 and this amount is expected to be collected in January. 2. End of month inventory must equal 40% of next month’s sales. The inventory...
Question 1: - Cash Budget: Estimated sales January February March April May Total Coffee sales (units)...
Question 1: - Cash Budget: Estimated sales January February March April May Total Coffee sales (units) 15,000 16,000 17,500 18,000 14,500 Your friend, MATT, has been running a successful coffee shop for the last couple of years. He has asked you to put together a cash budget. His regular accountant was too busy to help, but told MATT his depreciation expense was going to be $1,800 per year, using the straight-line method. He has supplied you with the following information...
Grover has forecast sales to be $128,000 in February, $137,000 in March, $151,000 in April, and...
Grover has forecast sales to be $128,000 in February, $137,000 in March, $151,000 in April, and $148,000 in May. The average cost of goods sold is 70% of sales. All sales are on made on credit and sales are collected 60% in the month of sale, and 40% the month following. What are budgeted cash receipts in March? $133,400 $96,900 $137,400 $94,100
Month Actual Sales Forecast Sales January 8 10 February 11 10 March 12 10 April 14...
Month Actual Sales Forecast Sales January 8 10 February 11 10 March 12 10 April 14 10 -Compute the RSFE, MAD and tracking signals for months January to April?
Estimated sales January February March April May Total Coffee sales (units) 15,000 16,000 18,000 17,500 14,500...
Estimated sales January February March April May Total Coffee sales (units) 15,000 16,000 18,000 17,500 14,500 Your friend, Chris Coffee, has been running a successful coffee shop for the last couple of years. He has asked you to put together a cash budget. His regular accountant was too busy to help, but told Chris his depreciation expense was going to be $9,000 per year, using the straight-line method. He has supplied you with the following information (above) to help you...
Cash Budget: Estimated sales January February March April May Total Coffee sales (units) 15,000 16,000 17,500...
Cash Budget: Estimated sales January February March April May Total Coffee sales (units) 15,000 16,000 17,500 18,000 14,500 Your friend, Chris Coffee, has been running a successful coffee shop for the last couple of years. He has asked you to put together a cash budget. His regular accountant was too busy to help, but told Chris his depreciation expense was going to be $1,800 per year, using the straight-line method. He has supplied you with the following information (above) to...
Assume a company’s estimated sales for January, February, and March are 25,000 units, 27,000 units, and 24,000 units, respectively.
Assume a company’s estimated sales for January, February, and March are 25,000 units, 27,000 units, and 24,000 units, respectively. The company always maintains ending finished goods inventory equal to 15% of next month’s unit sales. What is the required production in units for January?
It is January 1 of Year 2. Sales for Harry Company for January, February, and March...
It is January 1 of Year 2. Sales for Harry Company for January, February, and March are forecasted to be as follows: January, $200,000; February $400,000; March, $500,000. 80% of sales are credit sales; the remaining 20% of sales are cash sales. Of these credit sales, 10% are collected during the month of sale, 30% in the following month, and 60% in the second following month. TOTAL sales for November and December of Year 1 were $200,000 and $400,000, respectively....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT