Prepare the projected income statement and cash budget

Assignment Help Financial Accounting

Reference no: EM13164965

Brighton, Inc. manufactures kitchen tiles. The company recently expanded, and the controller believes that it will need to borrow cash to continue operations. In considering the loan, the bank requested a projected income statement and cash budget for Q2 (April, May and June).

The following information is available:

-The company budgeted sales at 600,000 units per month in April, June, and July and at 450,000 units in May and August. The company sold 500,000 units in March. The selling price is $4 per unit.

-The beginning Cash balance at 4/1 is $400,000.

-Accounts Receivable balance at 3/31 is $100,000. 75% of this balance will be collected in April and 25% of the balance will be collected in May.

-All sales are credit sales. Collections from customers are projected as follows:

-50% of current month sales are collected

-25% of current month sales are collected in the following month.

-24% of current month sales are collected in the second month following the month of sale.

-1% of sales are never collected.

- 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 57,000 pounds. At the end of each month, the raw materials inventory must equal 40 percent of production requirements for the following month.

-Purchases made in the current month are paid for in the following month. The company purchased 100,000 pounds of material during the month of March.

-Selling expenses are 10 percent of gross sales. Administrative expenses, which include depreciation of $2,500 per month on office furniture and fixtures, total $165,000 per month.

-The manufacturing budget for tiles, based on normal production of 500,000 units per month, follows:

Using the MS Excel template provided, prepare the projected income statement and cash budget along with the following supporting schedules for the bank:

· Sales Budget
· Production Budget (in units)
· Raw Materials Budget
· Direct Labor Budget
· Manufacturing Overhead budget
· Selling & Administrative Budget
· Projected Cash Collections
· Projected Cash Disbursements

You will also note that there are FOUR questions on the front tab of the Excel Workbook (Income Statement Tab). The questions are highlighted in YELLOW. Please provide a short answer for each of these questions after completing the spreadsheets.

You will submit the COMPLETED MS Excel Workbook to DROPBOX as your case submission.

CHECK FIGURES:
-Total Operating Profit (Income Statement Tab) $552,947
-Ending Cash Balance (Cash Budget Tab) $236,500
-Total Production in Units (Production Budget Tab) 1,650,000
-Total Raw Material Cost (in $) (Raw Materials Budget Tab) $1,650,000
-Total Manufacturing Overhead Cost (Mfg Overhead Tab) $1.860,000
-Total Cash Disbursements (Cash Disbursements Schedule) $5,189,500

Reference no: EM13164965

Questions Cloud

What is the new water level in the cylinder : A graduated cylinder contains 110. mL of water. A 10.0 g piece of iron (density = 7.86 g/cm3) and a 18.9 g piece of lead (density = 11.3 g/cm3) are added. What is the new water level in the cylinder?

Short and long run conditions-firm shut down production : Under what conditions should a firm shut down production in the short run? Under what conditions should a firm shut down in the long run? Explain the difference between the short and long run conditions.

Draw the structure of the c4h9cl isomer : Which of the isomers of octane has only two peaks in its 13C NMR? Draw the structure of the alkane. 2. Draw the structure of the C4H9Cl isomer given the following proton NMR data:

Calculate the mass of nitrogen dissolved : Calculate the mass of nitrogen dissolved at room temperature in an 94.0 home aquarium. Assume a total pressure of 1.0 and a mole fraction for nitrogen of 0.78.

Prepare the projected income statement and cash budget : 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.

What would be the final pressure : A gas is heated from 269 K to 283 K while its volume is increased from 21.5 L to 37.0 L by moving a large piston within a cylinder. If the original pressure was 1.10 atm, what would be the final pressure?

State the solution of sulfuric acid : What is the pH (3 significant figures to the right of the decimal point) of a 0.0500 M solution of sulfuric acid? Remember, the first ionization constant is "large,"

Program that reads a file of computer data names computers : write a program that reads a file of computer data names computers.txt. creates an array of Computer objects.

What is the pressure of the dry gas alone : a 251 mL sample of oxygen is collected over water at 25 deg C and 760 torr pressure. If the vapor pressure of water as 25 deg C is 23.8 torr, what is the pressure of the dry gas alone?

User Account

All Pages