Acct301

Topics: Revenue, Income statement, Budget Pages: 4 (483 words) Published: February 6, 2013
EXERCISE 7-13

PINK MARTINI CORPORATION
Cash Budget
For the Quarter Ended March 31, 2012
Beginning cash balance $31,000
Add: Receipts
Collections from customers 180,000
Sale of equipment 3,500
Total receipts $183,500
Total available cash $214,500
Less: Disbursements
Direct materials 41,000
Direct labor 70,000
Manufacturing overhead 35,000
Selling and administrative expense 45,000 Purchase of securities 12,000
Total disbursements $203,000
Excess of available cash over disbursements 11,500
Financing
Borrowings 13,500
Repayments
Ending cash balance $25,000

PROBLEM 7-1A

DANNER FARM SUPPLY COMPANY
Sales Budget
6 Months Ending June 30, 2012

QuarterSix
Months
12

Expected unit sales 28,00042,00070,000
Unit selling price 606060
Total sales $1,680,000 $2,520,000 $4,200,000

DANNER FARM SUPPLY COMPANY
Production Budget
6 Months Ending June 30, 2012

QuarterSix
Months
12

Expected unit sales 28,00042,000
Add: Desired ending finished goods1200018000
Total required units 40,00060,000
Less: Beginning finished goods units 8,00012,000
Required production units 32,00048,00080,000

DANNER FARM SUPPLY COMPANY

Direct Materials Budget—Gumm
6 Months Ending June 30, 2012

QuarterSix
Months
12

Units to be produced 32,00048,000
Direct materials per unit 44
Total pounds needed for production 128000192000...
Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Acct301

Become a StudyMode Member

Sign Up - It's Free