Budgeted Income Statement Assignment

[ Current Assets as of December 31 (prior year): Cash Ꮎ Ꮣ dᏚlᎢ , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , 4,460 Accounts receivable, net Ꮎ 50.000 Inventory , , , , , , , , , , , , , , , , , , , · · · · · · · · . , , , , . Ꮎ 15,400 121,000 Ꮎ Property, plant, and equipment, net ……… Accounts payable ……… . …….. Ꮎ 43.000 Capital stock . . . . …. . d Ꮏ al Ꮣ Ꮣ Ꮑ . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Ꮎ 125,000 22,500 Retained earnings ….. Ꮎ | . a. Actual sales in December were $76,000. Selling price per unit is projected to remain stable at $9 per unit throughout the budget period. Sales for the first five months of the upcoming year are budgeted to be as follows: January … . . . . . . $ 80,100 February ……..$ 89,100 March ………. $ 82,800 April ………… $ 85,500 May …………$ 77,400 b.Sales are 30% cash and 70% credit. All credit sales are collected in the month following the sale. c. Damon Manufacturing has a policy that states that each month's ending inventory of finished goods should be 10% of the following month's sales (in units). d.of each month's direct material purchases, 20% are paid for in the month of purchase, while the remainder is paid for in the month following purchase. Two pounds of direct material is needed per unit at $1.50 per pound. Ending inventory of direct materials should be 20% of next month's production needs. e. Most of the labor at the manufacturing facility is indirect, but there is some direct labor incurred. The direct labor hours per unit is 0.03. The direct labor rate per hour is $13 per hour. All direct labor is paid for in the month in which the work is performed. The direct labor total cost for each of the upcoming three months is as follows: January ……… $ 3,510 February ……… $ 3,834 March ………….$ 3,600 f. Monthly manufacturing overhead costs are $6,500 for factory rent, $2,900 for other fixed manufacturing expenses, and $1.40 per unit for variable manufacturing overhead. No depreciation is included in these figures. All expenses are paid in the month in which they are incurred.

g.Computer equipment for the administrative offices will be purchased in the upcoming quarter. In January, Damon Manufacturing will purchase equipment for $5,800 (cash), while February's cash expenditure will be $11,600 and March's cash expenditure will be $15,800. h.Operating expenses are budgeted to be $1.20 per unit sold plus fixed operating expenses of $1,400 per month. All operating expenses are paid in the month in which they are incurred. No depreciation is included in these figures. i. Depreciation on the building and equipment for the general and administrative offices is budgeted to be $4,400 for the entire quarter, which includes depreciation on new acquisitions. j. Damon Manufacturing has a policy that the ending cash balance in each month must be at least $4,400. It has a line of credit with a local bank. The company can borrow in increments of $1,000 at the beginning of each month, up to a total outstanding loan balance of $120,000. The interest rate on these loans is 1% per month simple interest (not compounded). The company would pay down on the line of credit balance in increments of $1,000 if it has excess funds at the end of the quarter. The company would also pay the accumulated interest at the end of the quarter on the funds borrowed during the quarter. k. The company's income tax rate is projected to be 30% of operating income less interest expense. The company pays $10,800 cash at the end of February in estimated taxes. 1. 2. 3. Prepare a schedule of cash collections for January, February, and March, and for the quarter in total. Prepare a production budget. (Hint: Unit sales = Sales in dollars / Selling price per unit.) Prepare a direct materials budget. Prepare a cash payments budget for the direct material purchases from Requirement 3. (Use the accounts payable balance at December 31 of the prior year for the prior month payment in January.) Prepare a cash payment budget for direct labor. Prepare a cash payment budget for manufacturing overhead costs. Prepare a cash payment budget for operating expenses. Prepare a combined cash budget. Calculate the budgeted manufacturing cost per unit (assume that fixed manufacturing overhead is budgeted to be $0.70 per unit for the year). 6. 7. 8. 10. Prepare a budgeted income statement for the quarter ending March 31. (Hint: Cost of goods sold = Budgeted cost of manufacturing one unit x Number of units sold.) Get Accounting homework help today

Calculate the price
Make an order in advance and get the best price
Pages (550 words)
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Upload your instructions
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with Australia Assessments
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
Business and administrative studies
Customer 460073, June 15th, 2022
Home Repair & Home Maintenance
Well researched
Customer 463473, November 4th, 2022
Business and administrative studies
Commendable work.
Customer 453375, April 28th, 2022
Religious studies
This was well done thank you
Customer 452763, December 10th, 2021
Great effort.
Customer 459155, May 4th, 2022
Very good job! I really appreciate the work and effort you've done. it helped me a lot. the feedback has been followed one by one and I appreciate that! I will assign you for future work, and I will be sending a tip soon!
Customer 462787, August 1st, 2022
English 101
Excellent work.
Customer 460547, April 5th, 2022
Marketing & Advertising
Nice article. I've also learnt alot.
Customer 453915, September 21st, 2022
English 101
Always use Grammarly before submitting your papers.
Customer 462495, April 6th, 2022
Healthcare & Medical
Good work!
Customer 463469, October 17th, 2022
Good job. Always limit quoted content even when instructed to use them.
Customer 452441, March 31st, 2022
Good job.
Customer 459155, May 31st, 2022
Customer reviews in total
Current satisfaction rate
3 pages
Average paper length
Customers referred by a friend
15% OFF your first order
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat