Reference no: EM132575038

Forest Trails is preparing their budgeted financial statements for the coming period, and has accumulated the following data:

Beginning-of-period balances:

Cash: $13,500

Accounts Receivable: $54,000

Raw Materials Inventory: $16,000

Work in Process Inventory: $60,000

Finished Goods Inventory: $24,000

Equipment (historical value): $480,000

Accumulated Depreciation: $288,000

Accounts Payable: $27,000

Estimates for end-of-period balances:

Accounts Receivable: $67,500

Raw Materials Inventory: $10,000

Work in Process Inventory: $50,000

Finished Goods Inventory: $29,000

Accumulated Depreciation: $296,000

Accounts Payable: $18,000

Budgeted activity levels for the period:

Sales: 3,125 units, at an average sales price of $80/unit

Purchases of Direct Materials: $44,800

Direct Labor Wages: $75,000

Manufacturing Overhead: $25,000

Selling and Administrative Expenses: $42,000

All sales are on account. Only raw materials are purchased on account. The company has no debt aside from current liabilities. Forest Trails has planned to purchase new equipment worth $25,000, and to sell equipment for $8,000 (Original purchase price $15,000, accumulated depreciation $10,000) to help finance the purchase.

Question 1: What is the budgeted level of Cash Flow from Operating Activities?

Select one:

Option a. $58,700 positive cash flow

Option b. $72,000 positive cash flow

Option c. $63,200 positive cash flow

Option d. $73,200 positive cash flow

Option e. None of the above