Question

In: Accounting

I. Master Budget Pedro’s Pizza makes frozen pizza dough. Thecompany just finished its first year of...

I. Master Budget

Pedro’s Pizza makes frozen pizza dough. Thecompany just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet

Sales (15,000 units)​   $ 300,000

CGS ​  ​180,000

Gross Profit​  ​   $ ​120,000

Sales Commissions​     $​30,000

Salaries​  ​30,000

Depreciation expense     6,000

Net Income​   $​54,000

​   Cash ​$5,000 AP $3,000

​      AR​  5,000     Credit Line 7,000

​   Inventory – Raw Mat​ 9,000

Inventory – Finished Goods 3,000   Common Stock  12,000

Equipment​60,000   Retained Earn   54,000

​   Acc Depreciation​      ( 6,000)     

Total Assets​     $76,000     Total L & Eq   $76,000

VCP wants to prepare a cash budget for the first 3 months of the next year.

Use the following estimates:

- The quantity sold is projected to increase 4% for the year. Price will increase 5%. Sales are spread evenly throughout the year.   CGS should be calculated on a FIFO basis.

- 25% of sales is collected in the month of sale; the remainder is collected the next month.

- Inventory:

o Last year’s Finished Goods and Cost of Goods Sold had a constant cost per unit.

o All raw materials is purchased on credit ($1.50per lb) and is the same price as last year. Each product requires 2.5 lbs).

o Ending inventory for both should be 40% of next month’s activity (activity is constant).

o Beginning and ending WIP is zero

- 20% of purchases are paid in the month of purchase, 80% in the following.  All other expenses are paid with cash.

- Direct Labor is 0.2 hours per product at $30 per hour. Variable Overhead is $2.25 per product. Fixed Overhead is zero.

- The credit line is used for cash shortfalls. Excess cash will pay down this line. Interest is 1% per month of last month’s balance.

- Projections are to buy $6000 of new equipment at the end of January. Equipment is depreciated straight-line to zero salvage over 5 years.  All of this is used in administration.

- Sales commission rate will remain the same. Salaries will increase by 4%.

- VCP wants to maintain a minimum cash balance of at least $5,000.  Excess to repay credit line.

f. Cost of Goods Sold/Ending Finished Goods (FIFO) (10 points)

Jan

Feb

Mar

Beg FG (units)

Cost per unit, BEG FG

Quantity produced (units)

Cost per produced unit

Quantity of Units sold

Cost of Goods Sold

Units in Ending FG

Cost of Ending FG

Cash Budget/Interest/Credit line (10 points)

Jan

Feb

Mar

Cash Beg Bal

Collections

AP Payments

Other Cash Payments:

Cash subtotal

Projected monthly Income statement for Jan, Feb, Mar (10 points)

*please help. I want to make sure I’m heading the right direction. Thank you

Solutions

Expert Solution

Please give positive rating your feedback is valuable to me.

In case, any problem please leave a comment.


Related Solutions

I. Master Budget Pedro’s Pizza makes frozen pizza dough. The company just finished its first year...
I. Master Budget Pedro’s Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units) $ 300,000 CGS 180,000 Gross Profit $ 120,000 Sales Commissions $ 30,000 Salaries 30,000 Depreciation expense 6,000 Net Income $ 54,000                   Cash $5,000 AP $3,000                   AR 5,000 Credit Line 7,000                   Inventory – Raw Mat 9,000       Inventory – Finished Goods 3,000 Common Stock 12,000       Equipment 60,000 Retained...
Master Budget Pedro’s Pizza makes frozen pizza dough. The company just finished its first year of...
Master Budget Pedro’s Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units)                $ 300,000 CGS                          180,000 Gross Profit                          $ 120,000 Sales Commissions                    $ 30,000 Salaries                       30,000 Depreciation expense                         6,000 Net Income                               $ 54,000               Cash                   $5,000         AP                     $3,000               AR                                5,000          Credit Line        7,000               Inventory – Raw Mat    ...
Master Budget Pedro’s Pizza makes frozen pizza dough. The company just finished its first year of...
Master Budget Pedro’s Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units)                $ 300,000 CGS                          180,000 Gross Profit                          $ 120,000 Sales Commissions                    $ 30,000 Salaries                       30,000 Depreciation expense                         6,000 Net Income                               $ 54,000               Cash                   $5,000         AP                     $3,000               AR                                5,000          Credit Line        7,000               Inventory – Raw Mat    ...
Master Budget Pedro’s Pizza makes frozen pizza dough. The company just finished its first year of...
Master Budget Pedro’s Pizza makes frozen pizza dough. The company just finished its first year of operation (12 months, Jan-Dec). The following is its traditional income statement and Balance Sheet Sales (15,000 units)                $ 300,000 CGS                          180,000 Gross Profit                          $ 120,000 Sales Commissions                    $ 30,000 Salaries                       30,000 Depreciation expense                         6,000 Net Income                               $ 54,000               Cash                   $5,000         AP                     $3,000               AR                                5,000          Credit Line        7,000               Inventory – Raw Mat    ...
lota Inc, an electronics retailer, just finished its first year of operations and is in the...
lota Inc, an electronics retailer, just finished its first year of operations and is in the process of preparing its December 31, 2018 balance sheet. indicate that the account names and dollar amount If any) that lota would report within the current and long-term liabilities sections of its balance sheet at December 31, 2018 as a result of each transaction described below. If no liability should be recorded leave the item blank. Question 1. 1a) On October 1, 2018 lota...
Lorenzo’s Frozen Pizza Inc. has determined from its A budget of estimated unit production.production budget the...
Lorenzo’s Frozen Pizza Inc. has determined from its A budget of estimated unit production.production budget the following estimated production volumes for 12'' and 16'' frozen pizzas for September: Units 12" Pizza 16" Pizza Budgeted production volume 13,300 23,500 Three direct materials are used in producing the two types of pizza. The quantities of direct materials expected to be used for each pizza are as follows: 12" Pizza 16" Pizza Direct materials: Dough 0.80 lb. per unit 1.50 lb. per unit...
Dalton Manufacturing is preparing its master budget for the first quarter of the upcoming year. The...
Dalton Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Dalton ​Manufacturing's operations: Current Assets as of December 31 (prior year): Cash. . . . . . . . . . . . . . . . . . . . . . . . . . .$4,460 Accounts receivable, net. . . . . . . . . . . $48,000 Inventory. . . . . . . ....
Dalton Manufacturing is preparing its master budget for the first quarter of the upcoming year. The...
Dalton Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Dalton ​Manufacturing's operations: Current Assets as of December 31 (prior year): Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $4,460 Accounts receivable, net. . . . . . . . . . . . . $46,000 Inventory....
Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The...
Jesper Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Jesper Manufacturing's operations: Current Assets of December 31 (prior year): Cash $4,460 Accounts receivable, net $52,000 Inventory $15,400 Property, plant and equipment, net $122,000 Accounts payable $44,000 Common stock $126,860 Retained earning $23,000 a. Actual sales in December were $76,000. Selling price per unit is projected to remain stable at $9 per unit throughout the budget period. Sales for the...
Dalton Manufacturing is preparing its master budget for the first quarter of the upcoming year. The...
Dalton Manufacturing is preparing its master budget for the first quarter of the upcoming year. The following data pertain to Dalton ​Manufacturing's operations: Current Assets as of December 31 (prior year): Cash. . . . . . . . . . . . . . . . . . . . . . . . . . .$4,460 Accounts receivable, net. . . . . . . . . . . $48,000 Inventory. . . . . . . ....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT