Cost Items and Account Balances $
Administrative salaries 15,500
Advertising for helmets 11,000
Cash , December 1 0
Depreciation – Factory Building 1,500
Depreciation – Office Equipment 800
Insurance – Factory Building 1,500
Miscellaneous expenses - Factory 1,000
Office supplies expense 300
Professional Fees 500
Property Taxes - Factory Building 400
Raw material used 70,000
Rent on production equipment 6,000
Research & development 10,000
Sales commission 40,000
Utility Costs - Factory 900
Wages - Factory 70,000
Work in process – Dec 1 0
Work in process – Dec 31 0
Raw materials inventory, Dec 1 0
Raw materials inventory, Dec 31 0
Raw materials purchases 70,000
Finished goods inventory, Dec 1 0
Production and Sales Data
Number of helmets produced 10,000
Expected sales in units for December
($40 unit sales price)
8,000
Expected sales in units for January 10,000
Desired ending inventory 20% of next month’s sales
Direct materials per finished unit 1 kilogram
Direct materials cost $7 per kilogram
Direct labour hours per unit .35
Direct labor hourly rate $20Cash Flow Data
Cash collections from customers: 75% in month of sale and 25% the following month.
Cash payments to suppliers: 75% in month of purchase and 25% the following month.
Income tax rate: 45%
Cost of proposed production equipment: $720,000
Manufacturing overhead and selling and administrative costs are paid as