MC Qu. 149 Trago Company manufactures... Trago Company manufactures a single product and has a JIT policy that ending inventory must equal 30% of the next month's sales. It estimates that May's ending inventory will consist of 85,500 units. June and July sales are estimated to be 285,000 and 295,000 units, respectively. Trago assigns variable overhead at a rate of $2.30 per unit of production. Fixed overhead equals $405,000 per month. Compute the number of units to be produced and use this amount to compute the total budgeted overhead that would appear on the factory overhead budget for the month of June.

Answers

Answer 1

Answer:

$1067400

Explanation:

The computation of the number of units and factory overhead is given below:

units to be produced in june is  

= ending inventory + sales - beginning inventory

= (30% of 295000) + 285000 - 85500

= 288000 Units

Now  

Overheads budgeted for june

= variable overheads + fixed overheads

= (288000 × 2.3) + 405000

= 662400+405000

= $1067400


Related Questions

Required information Skip to question [The following information applies to the questions displayed below.] The Tennis Times (TTT) is a publisher of magazines. Its accounting policy for subscriptions follows: Revenues Revenues from our magazine subscription services are deferred initially and later recognized as revenue as subscription services are provided. Assume TTT (a) collected $420 million in 2018 for magazines that will be distributed later in 2018 and 2019, (b) provided $204 million of services on these subscriptions in 2018, and (c) provided $216 million of services on these subscriptions in 2019. Required: Using the information given, indicate the accounts, amounts, and accounting equation effects of transactions (a), (b), and (c). (Enter any decreases to assets, liabilities, or stockholders equity with a minus sign. Enter your answers in whole dollars.)

Answers

Answer:

The solution to the given question is defined in the attached file please find it.

Explanation:

The stock brokerage firm of Blank, Leibowitz, and Webber has analyzed and recommended two stocks to an investor. The investor was interested in factors such as short-term growth, intermediate growth, and dividends rates. The data on each stock is as follows: STOCK ($) FACTOR LOUISIANA GAS AND POWER TRIMEX INSULATION COMPANY Short-term growth potential, per dollar invested 0.36 0.24 Intermediate growth potential (over next 3 years), per dollar invested 1.80 1.50 Dividend rate potential 4% 8%The investor has the following goals: an appreciation of no less than $720 in the short term, an appreciation of at least $5000 in the next three years, and a dividend income of at least $200 per year. What is the smallest investment the investor can make to meet these three goals.

Answers

Fnjejeuru3736636463628383838jfjfjrjrjrjrjrjjrjrjfjriir

Ms. Colonial has just taken out a $150,000 mortgage at an interest rate of 6 percent per year. If the mortgage calls for equal monthly payments for 20 years, what is the amount of each payment? (Assume monthly compounding or discounting.)
How do you solve this w/o a financial calculator?

Answers

Answer:

1. The monthly payment is:

= $1,074.65

2. To solve this without a financial calculator, you will calculate the future value of the $150,000 at a discount rate of 0.5% (6%/12) for 240 months.  Then the calculated Future Value is divided by 240 to obtain the monthly payment.

Explanation:

a) Data and Calculations:

Mortgage = $150,000

Interest rate = 6% per year

Monthly payments = 240 (20 * 12)

Period of mortgage = 20 years

N (# of periods)  240

I/Y (Interest per year)  6

PV (Present Value)  150000

FV (Future Value)  0

Results

PMT = $1,074.65

Sum of all periodic payments = $257,915.18

Total Interest = $107,915.18

Without a financial calculator (using future value table):

Future value factor of 0.5% for 240 = 1.7194345

Future value of $150,000 = $257,915.18 ($150,000 * 1.7194345)

Monthly payment = $1,074.65 ($257,915/18/240)

If the average annual rate of return for common stocks is 11.7 percent, and 4.0 percent for U.S. Treasury bills, what is the average market risk premium?

Answers

Answer:

7.7%

Explanation:

Risk premium is the return an investor would want for holding a risky bond. It is the excess return earned over holding a risk free bond

Risk premium = return on risky asset - return on U.S. Treasury bills

The U.S. Treasury bills is considered to be risk free because the US government cannot default

On the other hands, stocks are risky because companies can default on payment of dividends due to various reasons e.g. insolvency

11.7 - 4 = 7.7%

A bookstore organizes its stock by topic. It has a mystery novel section, a romance novel section, a how-to-do-it section, a travel book section, etc. The bookstore is obviously using a _____ presentation. horizontal style/item usage book cover

Answers

Answer:

The correct answer is the second option: Item usage book cover.

Explanation:

To begin with, in the field of business management that focus specifically in the bookstores when they talk about an "item usage book cover" presentation it means that the managers decide to organize the stock by topic and that is related to the book cover and therefore to its item so that is why that they would have a mystery novel section, a romance novel section and much more of that. So every customer will understand inmediately that the bookstore is structured by the item of the book that could be easily recognize sometimes with its cover.

planning practices are different from organization to organization. do you agree?
explain

Answers

Answer:

yes I agree

Explanation:

because different organizations manufacture or provide different goods and services so it's not possible for them to have the same planning practices take for instance an organization that deals with the provision of food to refugees and an organization that deals with the manufacturing of goods these two organizations will plan differently on how to go about with there businesses.

I hope this helps

Tamarisk, Inc. issued 20800 shares of $1 par common stock for $40 per share during 2022. The company paid dividends of $50000 and issued long-term notes payable of $458000 during the year. What amount of cash flows from financing activities will be reported on the statement of cash flows

Answers

Answer:

$1,240,000

Explanation:

Calculation to determine the amount of cash flows from financing activities will be reported on the statement of cash flows

Cash flow from Financing activities

Issue of common stock $832,000

(20800 shares × $40)

Add Issued of long term notes payable $458,000

Less: Dividend paid -$50,000

Net Cash flow from Financing activities $1,240,000

Therefore the amount of cash flows from financing activities will be reported on the statement of cash flows is $1,240,000

You purchase a digital camera for $495.00, a case for $38.50, a zoom lens for $216.45, and a
memory card for $74.95. The sales tax is 7.15 percent.
12. What is the total price of your purchase before sales tax?
A. S824.90
B. $749.95
C. $883.88
D. $801.25

Answers

the answer is c because you have to add them up and idrk

which of the following quotes is the best way to tell your boss that you can't accept a new assignment right now?

a. I would like to work on this. but if I take this on I won't be able to meet my current deadline.

b. you know I already have this other deadline

c. I just don't know if I can get this all done

d. I don't have time sorry​

Answers

Answer:

a

Explanation:

it would be fine hopefully

The correct quotes are the best way to tell your boss that you can't accept a new assignment right now is "I would like to work on this. But if I take this on, I won't be able to meet my current deadline". Thus, option (a) is correct.

What is assignment?

An assignment is a judicial word used in the context of contract and property law. Assignment is the process through which one person, the assignor, passes rights or advantages to another, the assignee.

Assignment is providing someone to a specific job or piece of labor, or assigning someone to a specific location to complete a job.

The simplest approach to inform your supervisor that you can't take on a new job right now is to say, "I'd want to work on this, but if I take it on, I won't be able to fulfill my present deadline." Therefore, it can be concluded that option (A) is correct.

Learn more about assignment here:

https://brainly.com/question/25875756

#SPJ2

blank is a crucial factor to small business success A. Location B. Financing C. Advertising D. legal advice​

Answers

Answer:

Advertisement

Explanation:

Advertising

All of the following will improve a firm's liquidity position except: Answer A)increase long-term debt and invest the money in marketable securities B)increase accounts receivable turnover C)increase inventory turnover D)increase the average collection period

Answers

Answer:

i think answer B is right

but i am not sure

The parts of the process cost summary include:______.
a. cost charged to each job.
b. costs charged to departments.
c. cost assignment and reconciliation.
d. equivalent units of production.

Answers

Answer:

b. costs charged to departments. c. cost assignment and reconciliation. d. equivalent units of production

Explanation:

In Process costing, the company involved is producing a large amount of goods and services that are exactly the same. In order to assign costs therefore, the company will assign costs to all the products instead of individually.

Costs would be charged to various departments because they produce the goods so the entire department cost has to be assigned and reconciled with with the department that produce the goods. When the company only managed to partially complete the production of a good, they will still have to assign costs and so use equivalent units of production to do so.

Which of the following is true of good salespeople?


A. They know how to oversell their product so the customer can't say no.

B. They have tenacity but know when to walk away and move on to the next sales prospect.

C. They make promises they may not be able to keep in order to secure a sale.

D. They don't leave voice mail messages.

Answers

Answer:

Correct answer is A, They know how to oversell their product so the customer can't say no. Explanation: Good salespeople are those who sell more and more of their company's product.

Suppose that an additional 350 hours per week can be obtained from the milling machines by working overtime. The incremental cost would be $2.00 per hour. What would be the allowable increase(from the excel sensitivity report) in overtime when compared to additional hours that can be obtained

Answers

Solution :

It is given that :

Additional time obtained per week from milling machines = 350

The incremental cost = $ 2 per hour

Therefore, the allowable increase for milling operation is 400.

This indicates that we can accommodate additional constraint RHS of [tex]200[/tex] hours.

Also we have to consider the impact on the profit of 2.25 which is an incremental cost of [tex]1.5[/tex] is well affordable.

Conducting a search of the story is part of store closing duties why

Answers

Searching for the store is part of store closing duties. Why?

A. To look for empty boxes

B. To ensure that all trash has been removed

C. To make sure someone is not hiding

D. To make sure all merchandise is on the sales floor

Answer:

B. To ensure that all trash has been removed

Explanation:

The purpose of conducting a search of the store which is part of store closing duties is to ensure no detail is overlooked such as removing all the trashes available and eventually avoiding more work for the next morning.

In some other cases, it is also an opportunity to clear the corridors or spaces of any merchandise, carts, or litter around the floors.

List three (3) distinctions between limited liability partnership and conventional partnership using statute and decided cases.

Answers

If you're operating as a limited partnership, the general partner has unlimited liability for company losses and debts, while a limited partner has limited liability protection against company debts and losses. ... In an LLP, all partners have limited liability protection against company obligations and debts.

How have engineer contributed to the society?Explain​

Answers

Explanation:

Engineers contributed very significantly to a country's development from an agricultural economy to the one that includes manufacturing communication services and exploration to the country's natural resources like 10 hydro power oil and gas

Motors are assembled in a process with two resources. The first resource has a capacity of 2 motors per hour. The capacity of the second resource is 4.5 motors per hour. Demand for this process is 2.3 motors per hour.
Instruction: Round your answer to three decimal places.
What is the cycle time of this process (in minutes)? _______minutes

Answers

Answer: 26.1 minutes

Explanation:

The cycle time is calculated by the formula:

= Production time available / Desired output

Production time available = 1 hour as production is per hour.

1 hour = 60 minutes

Desired output is the demand per hour from the process

Cycle time = 60 / 2.3

= 26.1 minutes

Can you help me
please ​

Answers

Answer:

united nation childrens funds

Explanation:

i hope it helpful

Beck Inc. and Bryant Inc. have the following operating data: Beck Inc. Bryant Inc. Sales $336,700 $1,092,000 Variable costs 135,100 655,200 Contribution margin $201,600 $436,800 Fixed costs 138,600 268,800 Income from operations $63,000 $168,000 a. Compute the operating leverage for Beck Inc. and Bryant Inc. If required, round to one decimal place.

Answers

Answer:

Beck Inc Operating leverage 3.2

Bryant Inc Operating leverage 2.6

Explanation:

Computation for the operating leverage for Beck Inc. and Bryant Inc

Using this formula

Operating leverage = Contribution margin/Income from operation

Let plug in the formula

Beck Inc Operating leverage = $201,600/ $63,000

Beck Inc Operating leverage= 3.2

Bryant Inc Operating leverage= $436,800/$168,000

Bryant Inc Operating leverage= 2.6

Therefore the operating leverage for Beck Inc. and Bryant Inc are:

Beck Inc Operating leverage 3.2

Bryant Inc Operating leverage 2.6

Choose the correct statements about the ROC curve.
A. By plotting the true-positive rate against the false-positive rate for different threshold values, the ROC curve can be used to select the optimal model.
B. ROC stands for Receiver Operating Characteristic curve, which was originally developed to detect enemy aircrafts on radar.
C. The ROC curve is a useful diagnostic tool for determining the optimal classification model.
D. The ROC curve was originally developed to optimize healthcare and detect congestive heart failure readmission rate.

Answers

Answer:

B

Explanation:

The ROC stands for Reviever Operating Characteristics curve ehic was originally developed to detect enemy aircrafts on reader

The correct statement about the ROC curve is that  ROC stands for the Receiver Operating Characteristic curve, which was originally developed to detect enemy aircraft on radar. Thus, option B is correct.

What is a curve?

A curve can be defined as the relation that can be between the teo element. this is represented by the graph that is formed on the basis of the change in the elements that are surrounding it. If there is a change in one thing then there can also be a change in another and it may have an effect.

The best accuracy and false alarm rate for a classification algorithm at the approaches suggested are calculated and plotted to create the ROC curve.

The Receiver Operating Characteristic curve, abbreviated ROC curve, was created to find hostile aircraft using radar. Therefore, option B is the correct option.

Learn more about ROC curve, here:

https://brainly.com/question/14899251

#SPJ2

El 5 de diciembre se solicitó un préstamo por USD.275,000, negociado al 6.5%
de interés anual a un plazo de 5 años. Los pagos de capital e intereses se harán
mensualmente.

Answers

hwbwbwjjwjwbwnabwjjwjwwjqnqnwnnwnwnwbwbwbwbbwwbbwhwbwbwbwbwbdbsnsnwjwnwn

Bill Johnson, sales manager, and Diane Buswell, controller, at Current Designs are beginning to analyze the cost considerations for one of the composite models of the kayak division. They have provided the following production and operational costs necessary to produce one composite kayak.
Kevlar $250 per kayak
Resin and supplies $100 per kayak
Finishing kit (seat, rudder, ropes, etc.) $170 per kayak
Labor $420 per kayak
Selling and administrative expenses—variable $400 per kayak
Selling and administrative expenses—fixed $119,700 per year
Manufacturing overhead—fixed $240,000 per year
Bill and Diane have asked you to provide a cost-volume-profit analysis, to help them finalize the budget projections for the upcoming year. Bill has informed you that the selling price of the composite kayak will be $2,000.
(a) Calculate variable costs per unit.
Variable cost per unit $
Bill Johnson, sales manager, and Diane Buswell, co
(b) Determine the contribution margin per unit.
Contribution margin per unit $
Bill Johnson, sales manager, and Diane Buswell, co
(c) Using the contribution margin per unit, determine the break-even point in units for this product line.
Break-even point
Bill Johnson, sales manager, and Diane Buswell, co
units
(d) Assume that Current Designs plans to earn $270,600 on this product line. Using the contribution margin per unit, calculate the number of units that need to be sold to achieve this goal.
Number of units
Bill Johnson, sales manager, and Diane Buswell, co
units
(e) Based on the most recent sales forecast, Current Designs plans to sell 1,000 units of this model. Using your results from part (c), calculate the margin of safety and the margin of safety ratio. (Round margin of safety ratio to 1 decimal place, e.g. 25.5%.)
Margin of safety $
Bill Johnson, sales manager, and Diane Buswell, co
Margin of safety ratio
Bill Johnson, sales manager, and Diane Buswell, co
%
By accessing this Question Assistance, you will learn while you earn points based on the Point Potential Policy set by your instructor.
(a) Calculate variable costs per unit.
Variable cost per unit $
Bill Johnson, sales manager, and Diane Buswell, co
(b) Determine the contribution margin per unit.
Contribution margin per unit $
Bill Johnson, sales manager, and Diane Buswell, co
(c) Using the contribution margin per unit, determine the break-even point in units for this product line.
Break-even point
Bill Johnson, sales manager, and Diane Buswell, co
units
(d) Assume that Current Designs plans to earn $270,600 on this product line. Using the contribution margin per unit, calculate the number of units that need to be sold to achieve this goal.
Number of units
Bill Johnson, sales manager, and Diane Buswell, co
units
(e) Based on the most recent sales forecast, Current Designs plans to sell 1,000 units of this model. Using your results from part (c), calculate the margin of safety and the margin of safety ratio. (Round margin of safety ratio to 1 decimal place, e.g. 25.5%.)
Margin of safety $
Bill Johnson, sales manager, and Diane Buswell, co
Margin of safety ratio
Bill Johnson, sales manager, and Diane Buswell, co
%

Answers

Answer:

a. Particulars                                                  Amount$

Kevlar per kayak                                            250

Resin and Supplies per kayak                       100

Finishing Kit per kayak                                   170

Labor per Kayak                                             420

Variable selling & admin. exp. per kayak     400

Total variable cost per kayak                       1,340

b. Contribution margin per unit = Selling price per unit – Variable cost per unit

Contribution margin per unit = $2,000 per unit - $1,340 per unit

Contribution margin per unit = $660 per unit

c. Break-even point in units = Total fixed costs/ Contribution margin per unit

Break-even point in units = ($ 119,700 + $240,000) / $660 per unit

Break-even point in units = 545 units

d. Number of units to be sold = (Total Fixed cost + Target Profit)/ Contribution margin per unit

Number of units to be sold= ($119,700 + $240,000 + $270,600) / $660 per unit

Number of units to be sold = 955 units

So therefore, the company needs to sell 955 units in order to achieve target profit of $270,600.

Makers Corp. had additions to retained earnings for the year just ended of $553,000. The firm paid out $191,000 in cash dividends, and it has ending total equity of $4.96 million. The company currently has 240,000 shares of common stock outstanding. a. What are earnings per share

Answers

Answer:

$1.51

Explanation:

Calculation to determine the earnings per share

Using this formula

Earnings per share = (Retained Earnings + Dividend paid out) / Common stock outstanding

Let plug in the formula

Earnings per share= ($553,000+$191,000)/240,000

Earnings per share=$362,000/240,000

Earnings per share= $1.51

Therefore Earnings per share is $1.51

Comparing Three Depreciation Methods Dexter Industries purchased packaging equipment on January 8 for $249,400. The equipment was expected to have a useful life of four years, or 8,800 operating hours, and a residual value of $20,600. The equipment was used for 3,080 hours during Year 1, 1,848 hours in Year 2, 2,464 hours in Year 3, and 1,408 hours in Year 4. Required: 1. Determine the amount of depreciation expense for the four years ending December 31 by (a) the straight-line method, (b) the units-of-activity method, and (c) the double-declining-balance method. Also determine the total depreciation expense for the four years by each method. Round the answer for each year to the nearest whole dollar. Depreciation Expense Year Straight-Line Method Units-of-Activity Method Double-Declining- Balance Method Year 1 $fill in the blank 1 $fill in the blank 2 $fill in the blank 3 Year 2 $fill in the blank 4 $fill in the blank 5 $fill in the blank 6 Year 3 $fill in the blank 7 $fill in the blank 8 $fill in the blank 9 Year 4 $fill in the blank 10 $fill in the blank 11 $fill in the blank 12 Total $fill in the blank 13 $fill in the blank 14 $fill in the blank 15 2. What method yields the highest depreciation expense for Year 1

Answers

Answer:

Straight line :

Depreciation expense each of the four years is $57,200

total depreciation = $228,800

Double declining :

Year 1 = $124,700

Year 2  = $62350

Year 3 = $31,175

Year 4 =  $15,588

Total depreciation expense = $233,813

Activity based depreciation

year 1 =  $80,080

year 2 =  $48,048

year 3 =  $64,064

year 4 = $36,608

Total depreciation expense = $288,800

the deprecation method that yields the highest depreciation expense in year 1 is the double declining method

Explanation:

Straight line depreciation expense = (Cost of asset - Salvage value) / useful life

($249,400 - $20,600) / 4 = $57,200

Depreciation expense each of the four years is $57,200

total depreciation = $57,200 x 4 = $228,800

Depreciation expense using the double declining method = Depreciation factor x cost of the asset

Depreciation factor = 2 x (1/useful life) = 2/4

Year 1 = 2/4 x $249,400 = 124,700

book value =  $249,400 - 124,700 = 124,700

Year 2 = 2/4 x 124,700 = 62350

Book value = 124,700 - 62350 =  62350

Year 3 = 2/4 x 62350 = 31,175

book value = 62350 -  31,175 =  31,175

Year 4 = 2/4 x  31,175 = 15,587.50

Addition of the depreciation expenses = $233,812.50

Activity method based on hours worked = (hours worked that year / total hours of the machine) x  (Cost of asset - Salvage value)

($249,400 - $20,600) / 8,800 = 26

year 1 = 26 x 3,080 = $80,080

year 2 = 26 x 1,848 = $48,048

year 3 = 26 x 2,464 = $64,064

year 4 = 26 x 1,408 = $36,608

Addition of the depreciation expenses = $288,800

Petrox Oil Co. is considering a project that will have fixed costs of $12,000,000. The product will be sold for $37.50 per unit and will incur a variable cost of $12.80 per unit.

Given Petrox's cost structure, it will have to sell __________ units to break even on this project (Q_BE).

Petrox Oil Co.'s marketing sales director doesn't think that the market for the firm's goods is big enough to sell enough units to make the company's target operating profit of $15,000,000. In fact, she believes that the firm will be able to sell only about 150,000 units. However, she also thinks the demand for Petrox Oil Co.'s product is relatively inelastic, so the firm can increase the sale price. Assuming that the firm can sell 150,000 units, what price must it set to meet the CFO's EBIT goal of $15,000,000?

a. $192.80
b. $221.72
c. $241.00
d. $202.44

Answers

Answer:

Fixed costs = $12,000,000

Selling price = $37.50

Variable cost = $12.80

hope this helps

At the given cost structure, Petrox have to sell 485,830 units to break-even on this project .The selling price to to be set to meet the profit of $15,000,000 is  $192.80. Thus, the correct answer is option A.

What is break-even ?

The break-even point occurs when total cost and total revenue are equal. Though opportunity costs have been paid and capital has received the risk-adjusted, expected return, there is no net loss or gain. In short, all necessary costs are met, and there is no profit or loss.

The break even units is calculated as,

Break-even units = Fixed Cost  / Contribution Margin

                             = Fixed Cost / Sale Price - Variable Cost

                              = $12,000,000/ $37.50-$12.80

                                = 485,830 units

The price that needed to be set is calculated as,

Target units=Fixed Costs+ Target EBIT/selling price-variable cost

Assume selling price is X

150,000= ($12,000,000+$15,000,000) / X-12.80

150,000=27,000,000 / X-12.80

150,000× (X-12.80)=27,000,000

X - 12.80=27,000,000 / 150,000

X-12.80 = 180

X = 180+12.80

X= $192.80

Therefore, the break-even units is 485,830 and the the price to be set is $192.80 to meet the CFO's EBIT goal of $15,000,000.

To learn more about break-even, click here:

https://brainly.com/question/13770712

#SPJ5

For each of the following scenarios, indicate which of the four basic tax planning variables (entity, character, time period, jurisdiction) impacts after-tax value.

a. Aloha Corporation is considering building a new manufacturing facility in either State U or State P. State U has a 10 percent state income tax rate. State P has a 15 percent state income tax rate, but offers a tax holiday for new business investment that would exempt up to $250,000 of Aloha’s earnings from state income tax for the first five years of operations in State P.
b. Mary wishes to help her nephew, Gill, pay his college tuition. Instead of giving Gill cash, Mary gives him bonds earning $10,000 annual interest income. Mary’s marginal tax rate is 35 percent and Gill’s marginal tax rate is 15 percent.
c. Congress has recently enacted a decrease in corporate tax rates that will take effect at the beginning of next year. Grant Company, a cash basis taxpayer, is planning to pay expenses prior to year-end in order to maximize its tax savings in the current year.
d. Will has $50,000 to invest in the stock market. He is considering two alternatives. Stock A pays annual qualifying dividends of 6 percent. Stock B pays no dividends but is expected to increase in value at a rate of 5 percent per year. Will would hold either investment for a minimum of four years. Will’s marginal tax rate on ordinary income is 35 percent.

Answers

Answer:

Letter D is the answer

Explanation:

trust me bro

Russell Inc. had sales of $2,210,000for the first quarter of 2017. In making the sales, the company incurred the following costs and expenses.
Variable Fixed
Cost of goods sold $921,000 $441,000
Selling expenses 71,000 46,000
Administrative expenses 87,000 99,000
Prepare a CVP income statement for the quarter ended March 31, 2017.

Answers

Answer:

A Cost-Volume-Profit statement is used to show just how the different costs incurred contribute to the expenses. It divides the costs into variable and fixed costs for better analysis.

Sales                                                                               $2,210,000

Variable Costs:

Cost of Goods sold                                   $921,000

Selling expenses                                       $ 71,000

Admin expenses                                      $87,000

Total variable costs                                                       ($1,079,000)

Contribution margin                                                      $1,131,000

Fixed costs:

Cost of goods                                          $441,000

Selling expenses                                     $ 46,000

Admin expenses                                    $ 99,000

Total fixed costs                                                           ($586,000)

Net operating income                                                  $545,000

Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparing the master budget for the first quarter:
a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances:
Cash 42,000
Accounts receivable 201,600
Inventory 58,050
Buildings and equipment (net) 352,000
Accounts payable 85,725
Common stock 500,000
Retained earnings 67,925
653,650 653,650
b. Actual sales for December and budgeted sales for the next four months are as follows:
December (actual) 252,000
January 387,000
February 584,000
March 298,000
April 195,000
c. Sales are 20% for cash and 80% on credit. All payments on credit sales are collected in the month following sale. The accounts receivable at December 31 are a result of December credit sales.
d. The company's gross margin is 40% of sales. (In other words, cost of goods sold is 60% of sales.)
e. Monthly expenses are budgeted as follows: salaries and wages, $17,000 per month; advertising, $57,000 per month; shipping, 5% of sales; other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $42,420 for the quarter.
f. Each month's ending inventory should equal 25% of the following month's cost of goods sold.
g. One-half of a month's inventory purchases is paid for in the month of purchase; the other half is paid in the following month.
h. During February, the company will purchase a new copy machine for $1,200 cash. During March, other equipment will be purchased for cash at a cost of $71,000.
i. During January, the company will declare and pay $45,000 in cash dividends.
j. Management wants to maintain a minimum cash balance of $30,000. The company has an agreement with a local bank that allows the company to borrow in increments of $1,000 at the beginning of each month. The interest rate on these loans is 1% per month and for simplicity we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter.
Required
Using the data above, complete the following statements and schedules for the first quarter:
1. Schedule of expeted cash collections:
Hillyard Company Schedule of Expected Cash Collections
January February March Quarter
Cash sales 77,400 77,400
Credit sales 201,600 201,600
Total collections 279,000 279,000
2-a. Merchandise purchases budget:
Hillyard Company Merchandise Purchases Budget
January February March Quarter
Budgeted cost of goods sold 232,200* 350,400
Add desired ending inventory 87,600†
Total needs 319,800 350,400
Less beginning inventory 58,050
Required purchases 261,750
*$387,000 sales x 60% cost ratio = $232,200.
†$350,400 × 25% = $87,600.
2-b. Schedule of expected cash disbursements for merchandise purchases:
Hillyard Company Schedule of Expected Cash Disbursements for Merchandise Purchases
January February March Quarter
December purchases 85,725
January purchases 130,875 130,875
February purchases
March purchases
Total cash disbursements for purchases
3. Cash budget. (Cash deficiency, repayments and interest should be indicated by a minus sign.)
Hillyard Company Cash Budget
January February March Quarter
Beginning cash balance 42,000
Add cash collections 279,000
Total cash available 321,000
Less cash disbursements:
Purchases of inventory 216,600
Selling and administrative expenses 104,960
Purchases of equipment
Cash dividends 45,000
Total cash disbursements 366,560
Excess (deficiency) of cash (45,560)
Financing:
Borrowings
Repayments
Interest
Total financing
Ending cash balance
4. Prepare an absorption costing income statement for the quarter ending March 31.
Hillyard Company Income Statement For the Quarter Ended March 31
Cost of goods sold
Selling and administrative expenses:
5. Prepare a balance sheet as of March 31.
Hillyard Company Balance Sheet March 31
Assets
Current assets:
Total current assets
Total assets
Liabilities and Stocholders' Equity
Current liabilities
Stockholders' equity
Total liabilities and stockholders' equity

Answers

Answer:

1. Schedule of Cash Collection:

Particulars: January February March Quarter

Cash Sales $77,400 $77,400 $118,200 $273,000

Credit Sales $201,600 $201,600 $472,800 $876,000

Total Collections $279,000 $279,000 $591,000 $1,149,000

Explanation:

Cash sales are 20% of total sales where as remaining 80% sales are credit sales. Cash collection schedule prepared will display the actual cash collected from sales. The sales made on credit are collected in the following month.

Professional service organizations include __________.

Answers

Answer:

Accenture, Ernst and Young, KPMG, Deloitte.

Other Questions
Cmo se clasifica la comunicacin The basic economic problem of scarcityQuestion 1 options:A) does not apply to the wealthy in society.B) is a problem only in developing economies.C) has always existed and will continue to exist.D) will eventually disappear as technology continues to advance. Rewrite 3.16 as a fraction (the 6 is repeating)c what is calcium anyone tell plz Identify a career in a chosen career cluster, and write a rsum for an entry-level position in this field. Apply the rsum writing tips and techniques that you learned in this course. You may create experience and skills that you do not actually have, as long as they are a realistic illustration of what you would need in order to get an entry-level job in the chosen career. What group of archaebacteria is both thermophilic and acidophilic?PyrogensMethanogensThermoacidophilesHalophiles 1.No students in my class can speak English as fluently as she does. (She speaks...........)2.This is the most delicious cake I've ever tasted. (I have.........................)3.I've never met any more dependable person than George. (George is...................)4. There isn't anybody as kind-hearted as your mother. (Your mother is.....................)5. There is no better teacher in this school than Mr John. (Mr John is....................)6. Have you got a bigger size? (Is this....................?)7. She does not play tennis as well as Jack. (Jack can................)8. I did not spend as much money as you. (You spent.....................)9. No cars in the world are more expensive than Japanese ones. (Japanese cars ........................)10. Other oceans in the world aren't as large as the Pacific Ocean. (The Pacific Ocean is) Find C to two decimal places and find the measurement of angle be use your calculator 3x - 2y = 16 and x - 2y = 4 (any method Please help me to find this answer which one is more powerful hydrogen bomb or atom bomb and why? mary wear a new hat when suddenly the wind blow it away(using the correct form of verb) during a journey, a car travels at 40 km in 2.5 hours, next 62 km in 3 hours, then took a break for 30 minutes, again travelled the last 120 km in 3.2 hours. calculate the average speed of the car during the journey. Ponzi Products produced 100 chain-letter kits this quarter, resulting in a total cash outlay of $10 per unit. It will sell 50 of the kits next quarter at a price of $11, and the other 50 kits in the third quarter at a price of $12. It takes a full quarter for Ponzi to collect its bills from its customers. (Ignore possible sales in earlier or later quarters.)a. What is the net income for Ponzi next quarter?b. What are the cash flows for the company this quarter?c. What are the cash flows for the company in the third quarter?d. What is Ponzis net working capital in the next quarter? Please show your work[tex]1\frac{2}{3} + 2\frac{3}{4}[/tex] German think of their country as a fatherland the word patriot In Latin is pater which means father, other including America think of their lands as motherland an the Latin word for that is mater instead of the word for father, what would call a person with deep love of our country? Oxide of nitrogen that is acidic simplify (4+3)(4-3) hello guys, Define wave length.I think this will be easy for u guys good day thank u Which species of gymnosperms has reddish cones and strap like leaves that tear up from the harsh desert conditions?A. gnetumB. welwitschiaC. ephedra