Chemistry homework help

Chemistry homework help. The budget problem needs to be completed on the excel template attached.Using the following information you are to prepare a comprehensive budget for River City Micro Systems, Inc. The Company assembles a specialized device used in airports to detect certain types of explosives to prevent terrorist attacks.ÿArrangements have been made for the component parts (bundled in packets, one per unit) to be produced in Indonesia, shipped to Boise, then assembled and sold by River City Micro to the end users.ÿYou have developed the prototypes, established a market, and now you are putting together a budget for the first three months of 2017. The Company will actually start manufacturing and distribution on January 2, 2017. The purpose of this comprehensive budget is to formalize your expected income, cash flow and balance sheets.ÿFrom the following information you are to prepare the following schedules/statements for the months ending January 31, 2017, February 28, 2017ÿand March 31, 2017:ÿ1) Projected units of production2) Projected raw material requirements3) Projected raw material purchases in dollars4) Projected cost of goods manufactured statement 5) Pro-forma income statement6) Pro-forma cash flow statement7) Pro-forma balance sheet8) Capital lease amortization schedule9) Depreciation scheduleÿYou should utilize the following assumptions in making your calculations:ÿa. Projected sales in units are as follows: January = 500, February = 600, March = 600, April and following months = 800. At the start of each month the management plans to have 30 days, (1ÿmonth) of direct materials on hand. Each packet of direct material costs $80.00. The company will have 800 units on hand on January 1, 2017ÿ(all purchased during December 2016).ÿb. Ten hours of direct labor are required to assemble each device. The direct labor cost (including fringe benefits) is $35.00 per hour.ÿc. Manufacturing overhead is 50% of direct labor cost.ÿd. Devices are sold at 100% markup on cost.ÿe. The company wants to have at least 50% of next months projected sales in ending finished goods inventory each month.ÿf. Direct materials purchases are paid for on the 10thÿday of the month following month of purchases.ÿg. Manufacturing overhead is paid 25% in cash and with the balance paid in 30 days.ÿh. Wages earned by employees during the first half of each month are paid on the 22ndÿwith the remainder paid on the 7thÿof the following month. Assume that workforce is stable each month (hence, wages and salaries are the same every day of the month).ÿi.ÿOn January 1, 2017ÿyou acquire equipment and finance it 100% through a capital lease. Life of equipment is 60 months with no salvage value. Capital lease payments are $12,000 per month including an imputed interest component. Your cost of capital is 10%. Use this rate to calculate thepresent value of the cash payments and the present value of the lease principal as of January 1, 2017. The first payment is due on February 1, 2017.ÿj. Selling commissions are 10% of sales price. These are paid on the 15thÿday of the month following month of sale.ÿk. Administrative salaries and fringe benefits are $60,000 per month payable on schedule outlined in h.ÿl. Rent is $8,000 per month payable on the first day of each month.ÿm. On January 1, 2017ÿthe Company will pay 6 months insurance premiums in advance for a total of$24,000.ÿn. Other general and administrative expenses are estimated to be 15% of sales. They are paid in the month after they are incurred.ÿo. The company has a $500,000 line of credit secured by inventory and accounts receivable. Borrowing against this line must be in increments of $50,000. Interest is 12% per annum and is payable on theÿ1stÿday of the month following the borrowing. Assume all borrowing occur on the 15thÿday of the month. Repayments must also occur in $50,000 increments on the 15thÿday of the month.ÿp. All sales are on account and are collected 15% in month of sale, 75% in next month and the balance in the following month.ÿq.ÿIncome tax rate is 35%. Taxes accrue on each month?s income and are paid in arrears on January 15,ÿApr 15, Jul 15 and Oct 15 for the preceding quarter. Note: any expected losses create tax benefits that can be used in reduce taxes paid in future quarters.ÿr. Beginning cash balance on January 1, 2017ÿis projected to be $100,000 that was raised through the sale of capital stock in December 2016.ÿSubmit all of your answers as a single multi-tabbed Excel workbook from the assignment module. If you have difficulty submitting the Excel file from the assignment module you can attach the workbook to an email.

Chemistry homework help