| Quarterly Rate = 12%/4 = 3% | ||||
| Period | Production Cost | |||
| First Year | P/F(3%,n) | Present Worth | ||
| q1 | 1 | 45000 | 0.97087379 | $ 43,689.32 |
| q2 | 2 | 45000 | 0.94259591 | $ 42,416.82 |
| q3 | 3 | 45000 | 0.91514166 | $ 41,181.37 |
| q4 | 4 | 45000 | 0.88848705 | $ 39,981.92 |
| Second Year | ||||
| q1 | 5 | 43000 | 0.86260878 | $ 37,092.18 |
| q2 | 6 | 41000 | 0.83748426 | $ 34,336.85 |
| q3 | 7 | 39000 | 0.81309151 | $ 31,710.57 |
| q4 | 8 | 37000 | 0.78940923 | $ 29,208.14 |
| Third Year | ||||
| q1 | 9 | 35000 | 0.76641673 | $ 26,824.59 |
| q2 | 10 | 33000 | 0.74409391 | $ 24,555.10 |
| q3 | 11 | 31000 | 0.72242128 | $ 22,395.06 |
| q4 | 12 | 29000 | 0.70137988 | $ 20,340.02 |
| Total Present Worth | $ 393,731.93 | |||
| Equivalent uniform quarterly cost = $393,731.93 (A/P, 3%, 12) | ||||
| Equivalent uniform quarterly cost = $393,731.93 x .1005 | $ 39,570.06 | |||

4. Quality Motors Inc recently developed a new product. The initial production costs over the first...
GOODWEEK TIRES, INC. After extensive research and development, Goodweek Tires, Inc., has recently developed a new tire, the SuperTread, and must decide whether to make the investment necessary to produce and market it. The tire would be ideal for drivers doing a large amount of wet weather and off-road driving in addition to normal freeway usage. The research and development costs so far have totaled about $10 million. The Super Tread would be put on the market beginning this year,...
Crystal Displays Inc. recently began production of a new product, flat panel displays, which required the investment of $1,500,000 in assets. The costs of producing and selling 5,000 units of flat panel displays are estimated as follows: Variable costs per unit: Fixed costs: Direct materials $120 Factory overhead $250,000 Direct labor 30 Selling and administrative expenses 150,000 Factory overhead 50 Selling and administrative expenses 35 Total variable cost per unit $235 Crystal Displays Inc. is currently considering establishing a selling...
After extensive research and development, Goodweek Tires Inc. has recently developed a new tire, the Super Tread, and must decide whether to make the investment necessary to produce and market it. The tire would be ideal for drivers doing a large amount of wet weather and off-road driving in addition to normal highway usage. The research and development costs so far have totalled about $10 million. The SuperTread would be put on the market beginning this year, and Goodweek expects...
After extensive research and development, Goodweek Tires, Inc., has recently developed a new tire, the SuperTread, and must decide whether to make the necessary investment to produce and market it. The tire would be ideal for drivers doing a lot of wet weather and off road driving in addition to normal usage. The research and development costs have totaled about $9 million. The SuperTread would be put on the market for a total of four years. Test marketing costing $6...
27. CP Inc. has projected production costs for the second quarter of next year as follows: April $300,000 May $300,000 June $360,000 Cash disbursements are budgeted at 40% in the same month and the remaining 60% in the Required (show your work): Prepare a schedule for each month showing budgeted cash disbursements for the Company. 28. BlayCo's standard and actual costs per unit for the most recent period, during which 600 units were actually produced, are given below: Standard Quantity/Hours:...
create the initial documents for the master budget:
• sales budget
• production budget
• direct materials purchases budget
• direct labor budget
• overhead budget
• selling and administrative expense budget
• cash budget include a schedule of cash collections and
payments
• finished goods inventory calculation
Then, Create the following schedules, financial statements, and
calculations
A) Pro forma cost of goods manufactured
B) Pro forma Cost of goods sold- both financial and variable
cost basis
C) Pro forma...
Crystal Displays Inc. recently began production of a new product, flat panel displays, which required the investment of $1,500,000 in assets. The costs of producing and selling 5,000 units of flat panel displays are estimated as follows: 1 Variable costs per unit: 1 Direct materials $120.00 Direct labor 50.00 • Factory overhead 50.00 Selling and administrative expenses 3500 Total variable cost per unit 5235.00 11 AM V 2019 Final Question Fixed costs: Factory overhead Selling and administrative expenses $250,000.00 150,000.00...
Crystal Displays Inc. recently began production of a new product, flat panel displays, which required the investment of $1,500,000 in assets. The costs of producing and selling 5,000 units of fat panel displays are estimated as follows: • Variable costs per unit: $122.00 ? 5 Direct materials Direct labor 7800 4800 Factory overhead Selling and administrative expenses 5 34,00 Total $232.00 Fixed costs: Factory overhead Selling and administrative expenses $245,000.00 148,000.00 Crystal Displays Inc. is currently considering establishing a selling...
Crystal Displays Inc. recently began production of a new product, flat panel displays, which required the investment of $1,300,000 in assets. The costs of producing and selling 5,000 units of flat panel displays are estimated as follows: 1 Variable costs per unit: 2 Direct materials $121.00 3 Direct labor 28.00 4 Factory overhead 49.00 5 Selling and administrative expenses 37.00 6 Total $235.00 7 Fixed costs: 8 Factory overhead $254,000.00 9 Selling and administrative expenses 147,000.00 Crystal Displays Inc. is...
Instructions Crystal Displays Inc. recently began production of a new product, flat panel displays, which required the investment of $1,300,000 in assets. The costs of producing and selling 5,000 units of flat panel displays are estimated as follows: Variable costs per unit: 1 $118.00 Direct materials 2 Direct labor 32.00 3 Factory overhead 51.00 4 Selling and administrative expenses 36.00 5 $237.00 Total 6 7 Fixed costs: $250,000.00 Factory overhead 8 Selling and administrative expenses 155,000.00 9 Instructions Crystal Displays...