Operating Budget, Comprehensive Analysis (4)The unit selling price of the wiring harness assembly is $110.In February, the company plans to purchase land for future expansion. The land costs $68,000.All sales and purchases are for cash. The cash balance on January 1 equals $62,900. The firm wants to have an ending cash balance of at least $25,000. If a cash shortage develops, sufficient cash is borrowed to cover the shortage and provide the desired ending balance. Any cash borrowed must be borrowed in $1,000 increments and is repaid the following month, as is the interest due. The interest rate is 12 percent per annum.Required:Prepare a monthly operating budget for the first quarter with the following schedules: 7. Ending finished goods inventory budget. Round intermediate calculations to the nearest cent. Round your answers to the nearest cent, if required.Unit cost computation:Direct materials:Part K298Part C30Direct laborOverhead:VariableFixedTotal unit costNumber of unitsFinished goods8. Cost of goods sold budgetDirect materials usedPart K298Part C30Direct labor usedOverheadAdd: Beginning finished goodsGoods available for saleLess: Ending finished goods000Budgeted manufacturing costsBudgeted cost of goods sold100 Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months aregiven below.January10,000February10,600March13,000April16,000May18,500The following data pertain to production policies and manufacturing specifications followed by Ponderosa:a. Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month's sales.b. The data on materials used are as follows:Direct Material Per-Unit Usage Unit CostPart #K29823$47Part #C30Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month's production needs. This is exactly the amount of material on hand on January 1.c. The direct labor used per unit of output is one and one-half hours. The average direct labor cost per hour is $20.d. Overhead each month is estimated using a flexible budget formula. (Activity is measured in direct labor hours.)Variable CostFixed CostComponent$ComponentSupplies$1.00Power0.20Maintenance12,5001.10Supervision14,000Depreciation45,000Taxes4,30086,000Other1.60e. Monthly selling and administrative expenses are also estimated using a flexible budgeting formula. (Activity is measured in units sold.)Fixed CostsVariable CostsSalaries$ 88,500-Commissions$1.40Depreciation25,000Shipping3.60Other137,0001.60

Operating Budget- An operating budget is a detailed projection of what a corporation suppose its…

Operating Budget, Comprehensive Analysis (4) The unit selling price of the wiring harness assembly is $110. In February, the company plans to purchase land for future expansion. The land costs $68,000. All sales and purchases are for cash. The cash balance on January 1 equals $62,900. The firm wants to have an ending cash balance of at least $25,000. If a cash shortage develops, sufficient cash is borrowed to cover the shortage and provide the desired ending balance. Any cash borrowed must be borrowed in $1,000 increments and is repaid the following month, as is the interest due. The interest rate is 12 percent per annum. Required: Prepare a monthly operating budget for the first quarter with the following schedules:

Operating Budget, Comprehensive Analysis (4) The unit selling price of the wiring harness assembly is $110. In February, the company plans to purchase land for future expansion. The land costs $68,000. All sales and purchases are for cash. The cash balance on January 1 equals $62,900. The firm wants to have an ending cash balance of at least $25,000. If a cash shortage develops, sufficient cash is borrowed to cover the shortage and provide the desired ending balance. Any cash borrowed must be borrowed in $1,000 increments and is repaid the following month, as is the interest due. The interest rate is 12 percent per annum. Required: Prepare a monthly operating budget for the first quarter with the following schedules:

Excel Applications for Accounting Principles

4th Edition

ISBN:9781111581565

Author:Gaylord N. Smith

Publisher:Gaylord N. Smith

ChapterC: Cases

Section: Chapter Questions

Problem 1C

See similar textbooks

Similar questions

Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January $10,000 February $10,500 March $13,000 April $16,000 May $18,500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa: a.Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month's sales. b.The data on materials used are as follows: Direct Material Per-unit Usage Unit Cost Part #K298 2 $4 Part #C30 3 7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month's production needs. This is exactly the amount of material on hand on January 1. c. The direct labor used per unit of output is one and one-half…
Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January 10,000 February 10,600 March 13,900 April 16.000 May 18.500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa:a. Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month's sales.b. The data on materials used are as follows: Direct material Per unit usage Unit cost Part #K298 2 $4 Part #C30 3 7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month's production needs. This is exactly the amount of…
Ponderosa, Inc., produces wiring harness assemblies used in the production of semitrailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below January 10,000 February 10,500 March 13,000 April 16,000 May 18,500 The following data pertain to production policies and manufacturing specifications followed by ponderosa:a. Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month’s sales.b. The data on materials used are as follows: Direct material per-unit usage unit cost Part#K298 2 $4 Part#C30 3 7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month’s production needs. This is exactly the amount of material on hand on January 1.c. The direct labor used per unit of output is one and one-half hours. The average…
Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January 10,000 February 10,500 March 13,900 April 16,000 May 18,500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa: Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month’s sales. The data on materials used are as follows: Direct Material Per-Unit Usage Unit Cost Part #K298 2    $4 Part #C30 3    7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month’s production needs. This is exactly the amount of material on hand on January 1. The direct labor used per unit of…
Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January 10,000 February 10,500 March 13,900 April 16,000 May 18,500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa: Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month’s sales. The data on materials used are as follows: Direct Material Per-Unit Usage Unit Cost Part #K298 2    $4 Part #C30 3    7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month’s production needs. This is exactly the amount of material on hand on January 1. The direct labor used per unit of…
Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January 10,000 February 10,500 March 13,900 April 16,000 May 18,500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa: Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month’s sales. The data on materials used are as follows: Direct Material Per-Unit Usage Unit Cost Part #K298 2    $4 Part #C30 3    7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month’s production needs. This is exactly the amount of material on hand on January 1. The direct labor used per unit of…
Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January 10,000 February 10,500 March 13,900 April 16,000 May 18,500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa: Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month’s sales. The data on materials used are as follows: Direct Material Per-Unit Usage Unit Cost Part #K298 2    $4 Part #C30 3    7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month’s production needs. This is exactly the amount of material on hand on January 1. The direct labor used per unit of…
Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January 10,000 February 10,500 March 13,900 April 16,000 May 18,500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa: Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month’s sales. The data on materials used are as follows: Direct Material Per-Unit Usage Unit Cost Part #K298 2    $4 Part #C30 3    7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month’s production needs. This is exactly the amount of material on hand on January 1. The direct labor used per unit of…
Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January 10,000 February 10,500 March 13,000 April 16,000 May 18,500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa: Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month’s sales. The data on materials used are as follows: Direct Material Per-Unit Usage Unit Cost Part #K298 2    $4 Part #C30 3    7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month’s production needs. This is exactly the amount of material on hand on January 1. The direct labor used per unit of…
Ponderosa, Inc., produces wiring harness assemblies used in theproduction of semi-trailer trucks. The wiring harness assemblies aresold to various truck manufacturers around the world. Projected sales inunits for the coming five months are given below. JanuaryFebruaryMarchAprilMay 10,00010,50013.00016,00018,500 The following data pertain to production policies and manufacturingspecifications followed by Ponderosa:a. Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month'ssales.b. The data on materials used are as follows: Direct Materials Per-Unit Usage Unit Cost Part #K298Part #C30 23 $47 Inventory policy dictates that sufficient materials be on hand at thebeginning of the month to satisfy 30 percent of the next month'sproduction needs. This is exactly the amount of material on hand onJanuary 1.c. The direct labor used per unit of output is one and one-half hours. The average direct labor cost per…
Allison Manufacturing produces a subassembly used in the production of jet aircraft engines. The assembly is sold to engine manufacturers and aircraft maintenance facilities. Projected sales in units for the coming 5 months follow:January40,000February50,000March60,000April60,000May62,000The following data pertain to production policies and manufacturing specifications followed by Allison Manufacturing:Finished goods inventory on January 1 is 32,000 units, each costing $166.06. The desired ending inventory for each month is 80% of the next month's sales.The data on materials used are as follows: Direct MaterialPer-Unit UsageDM Unit Cost ($)Metal10 lbs.8Components65Inventory policy dictates that sufficient materials be on hand at the end of the month to produce 50% of the next month's production needs. This is exactly the amount of material on hand on December 31 of the prior year.The direct labor used per unit of output is 3 hours. The average direct labor cost per hour is…
Allison Manufacturing produces a subassembly used in the production of jet aircraft engines.The assembly is sold to engine manufacturers and aircraft maintenance facilities. Projected salesin units for the coming 5 months follow:January 40,000February 50,000March 60,000April 60,000May 62,000The following data pertain to production policies and manufacturing specifications followed by Allison Manufacturing:a. Finished goods inventory on January 1 is 32,000 units, each costing $166.06. The desiredending inventory for each month is 80% of the next month’s sales.b. The data on materials used are as follows:Direct Material Per-Unit Usage DM Unit CostMetal 10 lbs. $8Components 6 5Inventory policy dictates that sufficient materials be on hand at the end of the month toproduce 50% of the next month’s production needs. This is exactly the amount of materialon hand on December 31 of the prior…