ighton, Inc., manufactures kitchen tiles. The company recently expanded, and the controller belle hat it will need to borrow cash to continue operations. It began negotiating for a one-month bank 500,000 starting May 1. The bank would charge interest at the rate of 1.00 percent per month and equire the company to repay interest and principal on May 31. In considering the loan, the bank equested a projected income statement and cash budget for May. he following information is available: The company budgeted sales at 600,000 units per month in April, June, and July and at 500,0 units in May. The selling price is $4 per unit. The inventory of finished goods on April 1 was 120,000 units. The finished goods inventory at of each month equals 20 percent of sales anticipated for the following month. There is no wor process. The inventory of raw materials on April 1 was 58,000 pounds. At the end of each month, the ra materials inventory oguals no loss than 40 percent of production reguirements for the followwin

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Brighton, Inc., manufactures kitchen tiles. The company recently expanded, and the controller believes
that it will need to borrow cash to continue operations. It began negotiating for a one-month bank loan of
$500,000 starting May 1. The bank would charge interest at the rate of 1.00 percent per month and
require the company to repay interest and principal on May 31. In considering the loan, the bank
requested a projected income statement and cash budget for May.
The following information is available:
The company budgeted sales at 600,000 units per month in April, June, and July and at 500,000
units in May. The selling price is $4 per unit.
The inventory of finished goods on April 1 was 120,000 units. The finished goods inventory at the end
of each month equals 20 percent of sales anticipated for the following month. There is no work in
process.
The inventory of raw materials on April 1 was 58,000 pounds. At the end of each month, the raw
materials inventory equals no less than 40 percent of production requirements for the following
month. The company purchases materials in quantities of 70,500 pounds per shipment.
Selling expenses are 10 percent of gross sales. Administrative expenses, which include depreciation
of $2,000 per month on office furniture and fixtures, total $155,000 per month.
The manufacturing budget for tiles, based on normal production of 500,000 units per month, follows:
Materials ( 0.25 pound per tile, 125,000 pounds, $4 per pound)
Labor
Variable overhead
$
500,000
410,000
200,000
390,000
Fixed overhead (includes depreciation of $220,000)
Total
$1,500,000
Required:
a-1. Prepare schedules computing inventory budgets by months for production in units for April, May, and
June.
a-2. Prepare schedules computing inventory budgets by months for raw materials purchases in pounds
for April and May.
b. Prepare a projected income statement for May. Cost of goods sold should equal the variable
manufacturing cost per unit times the number of units sold plus the total fixed manufacturing cost
budgeted for the period. When calculating net sales assume cash discounts of 1 percent and bad debt
expense of O.50 percent.
Transcribed Image Text:Brighton, Inc., manufactures kitchen tiles. The company recently expanded, and the controller believes that it will need to borrow cash to continue operations. It began negotiating for a one-month bank loan of $500,000 starting May 1. The bank would charge interest at the rate of 1.00 percent per month and require the company to repay interest and principal on May 31. In considering the loan, the bank requested a projected income statement and cash budget for May. The following information is available: The company budgeted sales at 600,000 units per month in April, June, and July and at 500,000 units in May. The selling price is $4 per unit. The inventory of finished goods on April 1 was 120,000 units. The finished goods inventory at the end of each month equals 20 percent of sales anticipated for the following month. There is no work in process. The inventory of raw materials on April 1 was 58,000 pounds. At the end of each month, the raw materials inventory equals no less than 40 percent of production requirements for the following month. The company purchases materials in quantities of 70,500 pounds per shipment. Selling expenses are 10 percent of gross sales. Administrative expenses, which include depreciation of $2,000 per month on office furniture and fixtures, total $155,000 per month. The manufacturing budget for tiles, based on normal production of 500,000 units per month, follows: Materials ( 0.25 pound per tile, 125,000 pounds, $4 per pound) Labor Variable overhead $ 500,000 410,000 200,000 390,000 Fixed overhead (includes depreciation of $220,000) Total $1,500,000 Required: a-1. Prepare schedules computing inventory budgets by months for production in units for April, May, and June. a-2. Prepare schedules computing inventory budgets by months for raw materials purchases in pounds for April and May. b. Prepare a projected income statement for May. Cost of goods sold should equal the variable manufacturing cost per unit times the number of units sold plus the total fixed manufacturing cost budgeted for the period. When calculating net sales assume cash discounts of 1 percent and bad debt expense of O.50 percent.
Prepare a projected income statement for May. Cost of goods sold should equal the variable manufacturing cost
the number of units sold plus the total fixed manufacturing cost budgeted for the period. When calculating net
cash discounts of 1 percent and bad debt expense of 0.50 percent. (Do not round intermediate calculations.)
BRIGHTON, INC.
Projected Income Statement
For the Month of May
Net Sales
$
Cost of Sales:
$
Expenses:
$
< Req A2
Req B >
Transcribed Image Text:Prepare a projected income statement for May. Cost of goods sold should equal the variable manufacturing cost the number of units sold plus the total fixed manufacturing cost budgeted for the period. When calculating net cash discounts of 1 percent and bad debt expense of 0.50 percent. (Do not round intermediate calculations.) BRIGHTON, INC. Projected Income Statement For the Month of May Net Sales $ Cost of Sales: $ Expenses: $ < Req A2 Req B >
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Receivables Management
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education