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 1.00 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 550,000 units per month in April, June, and July and at 450,000 units in May. The selling price is $4 per unit.

The inventory of finished goods on April 1 was 137,500 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 52,500 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 71,500 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 $165,000 per month.

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

Required:

a. Prepare schedules computing inventory budgets by months for

1. Production in units for April, May, and June. (Do not round intermediate calculations.)

  

  

2. Raw materials purchases in pounds for April and May. (Do not round intermediate calculations.)

  

   

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 0.50 percent. (Do not round intermediate calculations.)

Materials (0.25 pound per tile, 125,000 pounds, $4 per pound) $ 500,000 Labor 390,000 Variable overhead 180,000 Fixed overhead (includes depreciation of $200,000) 380,000 Total $ 1,450,000

Explanation / Answer

a. 1. Production Budget :

2. Raw Materials Purchases Budget :

b. Brighton Inc.

Budgeted Income Statement

For the month ended May 31

April May June Budgeted Sales in Units 550,000 450,000 550,000 Desired Ending Finished Goods Inventory 112,500 137,500 137,500 Total Inventory Needed 662,500 587,500 687,500 Less: Beginning Finished Goods Inventory 137,500 112,500 137,500 Budgeted Production in Units 525,000 475,000 550,000

Related Questions

Navigate

• Browse (All)
• Browse B
• Subjects

---

---

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