Brighton, Inc., manufactures kitchen tiles. The company recently expanded, and t

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 $600,000 starting May 1. The bank would charge interest at the rate of 1.25 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 650,000 units per month in April, June, and July and at 550,000 units in May. The selling price is $4 per unit. The inventory of finished goods on April 1 was 162,500 units. The finished goods inventory at the end of each month equals 25 percent of sales anticipated for the following month. There is no work in process. The inventory of raw materials on April 1 was 62,500 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 65,500 pounds per shipment. Selling expenses are 10 percent of gross sales. Administrative expenses, which include depreciation of $3,000 per month on office furniture and fixtures, total S160,000 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, S4 per pound) Labor Variable overhead Fixed overhead (includes depreciation of $210,000) Total $ 500,000 410,000 200,000 400,000 $1,510,000

Explanation / Answer

1 BRIGHTON INC Schedule Computing Production Budget For april, May and June April May June July A Sales in Units 650000 550000 650000 650000 B Add:Ending Inventory 162500 137500 162500 162500 C=A+B Total needs 812500 687500 812500 812500 D Less: Beginning Inventory 162500 162500 137500 162500 E=C-D Budgeted Production-Units 650000 525000 675000 650000 Schedule Computing Raw Materials Inventory Purchase Budget (Pounds) For april and May April May June A Budgeted Production-units 650000 525000 675000 B=A*0,25 Quantity needed for production(pounds) 162500 131250 168750 C Ending inventory of eaw materials(pounds) 52500 67500 D=B+C Total pounds needed 215000 198750 E Beginning inventory 62500 52500 F=D-E Balance Required by purchase 152500 146250 Budgeted purchase-Pounds 196500 131000 Variable cost per unit $                   2.22 (500000+410000+200000)/500000 Fixed overhead $400,000 Cost of goods sold for 550000 units $1,621,000 (2.22*550000)+400000 BRIGHTON INC Projected Income statement For the month of May Sales Revenue $        2,200,000 (550000*4) Net Sales $        2,167,110 (0.99*2200000)*(1-0.005) Cost of goods sold $1,621,000 Cash discount $                22,000 0.01*2200000 Gross Profit $            546,110 Sales after considering discount $          2,178,000 (2200000-22000) Other expenses: Bad debt (0.005*2178000) $                10,890 Selling expenses $            220,000 Net sales $          2,167,110 Administrative expense $160,000 Net Income $            166,110

Related Questions

Navigate

• Browse (All)
• Browse B
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.