Reference no: EM131190097
Stillwater Video Company, Inc. produces and markets two popular video games, High Range and Star Boundary. The closing account balances on the company's balance sheet for the last year are as follows: Cash, $18,735; Accounts Receivable, $19,900; Materials Inventory, $18,510; Work in Process Inventory, $24,680; Finished Goods Inventory, $21,940; Prepaid Expenses, $3,420; Plant and Equipment, $262,800; Accumulated Depreciation-Plant and Equipment, $55,845; Other Assets, $9,480; Accounts Payable, $52,640; Mortgage Payable, $70,000; Common Stock, $90,000; and Retained Earnings, $110,980.
Operating budgets for the first quarter of the coming year show the following estimated costs: direct materials purchases, $58,100; direct materials usage, $62,400; direct labor expense, $42,880; overhead, $51,910; selling expenses, $35,820; general and administrative expenses, $60,240; cost of goods manufactured, $163,990; and cost of goods sold, $165,440. Estimated ending cash balances are as follows: January, $34,610; February, $60,190; and March, $54,802. The company will have no capital expenditures during the quarter.
Sales are projected to be $125,200 in January, $105,100 in February, and $112,600 in March. Accounts receivable are expected to double during the quarter, and accounts payable are expected to decrease by 20 percent. Mortgage payments for the quarter will total $6,000 of which $2,000 will be interest expense. Prepaid expenses are expected to go up by $20,000, and other assets are projected to increase by 50 percent over the budgeted period. Depreciation for plant and equipment (already included in the overhead budget) averages 5 percent of total plant and equipment for the year. Federal income taxes (34 percent of profits) are payable in April. The company pays no dividends.
Required
1. Prepare a budgeted income statement for the quarter ended March 31.
2. Prepare a budgeted balance sheet as of March 31.
Its dividend is expected to grow by the same amount
: Suppose Pale Hose, Inc. has just paid a dividend of $1.50 per share. Sales and profits for Pale Hose are expected to grow at a rate of 7% per year. Its dividend is expected to grow by the same amount. If the required return is 14%, what is the value ..
|
Are ceos and key corporate executives worth the large pay
: Do you agree with Peter Drucker that corporate executives should receive compensation packages no larger than a certain percentage of the pay of hourly workers? Explain.
|
What is the maximum pressure in the standpipe
: What is the maximum pressure that a submarine could experience in this lake? e. A 60 m tall standpipe (a standpipe is vertical pipe that is filled with water and open to the atmosphere) is used to supply water for fire fighting. What is the maximu..
|
Glass-steagal banking act
: The act repealed certain statutes included in The Glass-Steagal Banking Act of 1933 having to do with the prohibition of certain types of affiliations between financial institutions. These repeals were very controversial and some have suggested le..
|
Prepare budget income statement for the quarter ended march
: Prepare a budgeted income statement for the quarter ended March 31. Prepare a budgeted balance sheet as of March 31.
|
Assuming straight-line depreciation to zero
: Assuming straight-line depreciation to zero, what is the IRR of this project? Initial investment = $160,000; requires an initial investment in NWC = $15,000 cost savings = $65,000 per year; life = 5 years; salvage value = $12,000 in year 5; tax rate ..
|
Effect of bank strategies on bank ratings
: Effect of Bank Strategies on Bank Ratings A bank has asked you to assess various strategies it is considering and explain how they could affect its regulatory review. Regulatory reviews include an assessment of capital, asset quality, management, ..
|
Estimate the torque needed to rotate the disk
: A flat 30-cm-diameter disk is rotated at 800 rpm at a distance of 2 mm from a flat, stationary surface. If SAE-30 oil at 20°C fills the gap between the disk and the surface, estimate the torque needed to rotate the disk.
|
What is the amount of the firms current assets
: Killer Whale inc has the following balance sheet statement items; total current liabilities of 722621; net fixed and other assets of 1291484; total assets of 3453768; and long-term debt of 636344. what is the amount of the firms current assets?
|