Question

Luchini Corporation makes one product and it provided the following information to help prepare the master budget for the next four months of operations:

1. The budgeted selling price per unit is $111. Budgeted unit sales for April, May, June, and July are 7,100, 10,100, 13,300, and 14,000 units, respectively. All sales are on credit.
2. Regarding credit sales, 40% are collected in the month of the sale and 60% in the following month.
3. The ending finished goods inventory equals 10% of the following month's sales.
4. The ending raw materials inventory equals 30% of the following month’s raw materials production needs. Each unit of finished goods requires 5 pounds of raw materials. The raw materials cost $5.00 per pound.
5. Regarding raw materials purchases, 40% are paid for in the month of purchase and 60% in the following month.
6. The direct labor wage rate is $18.00 per hour. Each unit of finished goods requires 2.9 direct labor-hours.
7. Variable manufacturing overhead is $7.00 per direct labor-hour. Fixed manufacturing overhead is zero.

The budgeted accounts receivable balance at the end of May is closest to:

Multiple Choice

• $448,440

• $672,660

• $747,000

• $1,121,100

Answer 1

Budgeted Sales in May = 10100*111 = 1121100

Budgeted account receivable at the end of May = 1121100*60% = 672660

So answer is b) $672660