Brighton Inc manufactures kitchen tiles The company recently

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 $500,000 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 110,000 units. The finished goods inventory at the end of each month equals 20 percent of sales anticipated for the following month. There is no work in process The inventory of raw materials on April 1 was 66,250 pounds. At the end of each month, the raw materials inventory equals no less than 50 percent of production requirements for the following month. The company purchases materials in quantities of 67,500 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 Materials (0.25 pound per tile, 125,000 pounds, $4 per pound) Labor Variable overhead Fixed overhead (includes depreciation of $190,000) Total 500,000 400,000 220,000 420,000 $1,540,000

Solution

1. Production in units

2. Raw material Purchases in pounds

B. projected income statement for May

Do give your feedback!! Happy Learning :)

	April	May	June
Sales estimated	550000	450000	550000
Add: closing stock (20% of budgeted sales)	90000	110000	110000
less: opening stock	110000	90000	110000
Production Requirement	530000	470000	550000