Required:$-$sales budget$-$production budget$-$direct materials budget$-$direct labor budget$-$factory overhead budget$-$selling expense budget$-$general and administrativeexpense budget$-$schedule of cash receipts$-$schedule of cash payments for direct materials$-$cash budget$-$budgeted income statement for entire second quarter$($not monthly$)$$-$budgeted balance sheet at June $30$

Transcribed Image Text:

Assets Balance Sheet March 31 Liabilities and Equity Cash $ 64,000 Liabilities Accounts receivable Raw materials inventory 551,040 Accounts payable $ 321,600 157,600 Loan payable Finished goods inventory Equipment 520,864 Long-term note payable 12,000 800,000 $ 1,133,600 $ 960,000 Equity Less: Accumulated depreciation 240,000 720,000 Common stock Retained earnings 536,000 343,904 879,904 Total assets $ 2,013,504 Total liabilities and equity $ 2,013,504 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 32,800 units. Budgeted sales in units follow: April, 32,800; May, 31,200, June, 32,000; and July, 32,800. The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit. b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materials inventory is 7,880 pounds. The budgeted June 30 ending raw materials inventory is 6,400 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 26,240 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour. e. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $32,000 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthly salary is $4,800. g. Monthly general and administrative expenses include $19,200 for administrative salaries and 0.9% monthly interest on the long- term note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale). i. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase). j. The minimum ending cash balance for all months is $64,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $16,000 are budgeted to be declared and paid in May. I. No cash payments for income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter. m. Equipment purchases of $160,000 are budgeted for the last day of June. Required: 1 Sales budget Assets Balance Sheet March 31 Liabilities and Equity Cash $ 64,000 Liabilities Accounts receivable Raw materials inventory 551,040 Accounts payable $ 321,600 157,600 Loan payable Finished goods inventory Equipment 520,864 Long-term note payable 12,000 800,000 $ 1,133,600 $ 960,000 Equity Less: Accumulated depreciation 240,000 720,000 Common stock Retained earnings 536,000 343,904 879,904 Total assets $ 2,013,504 Total liabilities and equity $ 2,013,504 To prepare a master budget for April, May, and June, management gathers the following information. a. Sales for March total 32,800 units. Budgeted sales in units follow: April, 32,800; May, 31,200, June, 32,000; and July, 32,800. The product's selling price is $24.00 per unit and its total product cost is $19.85 per unit. b. Raw materials inventory consists solely of direct materials that cost $20 per pound. Company policy calls for a given month's ending materials inventory to equal 50% of the next month's direct materials requirements. The March 31 raw materials inventory is 7,880 pounds. The budgeted June 30 ending raw materials inventory is 6,400 pounds. Each finished unit requires 0.50 pound of direct materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's budgeted unit sales. The March 31 finished goods inventory is 26,240 units. d. Each finished unit requires 0.50 hour of direct labor at a rate of $15 per hour. e. The predetermined variable overhead rate is $2.70 per direct labor hour. Depreciation of $32,000 per month is the only fixed factory overhead item. f. Sales commissions of 8% of sales are paid in the month of the sales. The sales manager's monthly salary is $4,800. g. Monthly general and administrative expenses include $19,200 for administrative salaries and 0.9% monthly interest on the long- term note payable. h. The company budgets 30% of sales to be for cash and the remaining 70% on credit. Credit sales are collected in full in the month following the sale (no credit sales are collected in the month of sale). i. All raw materials purchases are on credit, and accounts payable are solely tied to raw materials purchases. Raw materials purchases are fully paid in the next month (none are paid in the month of purchase). j. The minimum ending cash balance for all months is $64,000. If necessary, the company borrows enough cash using a loan to reach the minimum. Loans require an interest payment of 1% at each month-end (before any repayment). If the month-end preliminary cash balance exceeds the minimum, the excess will be used to repay any loans. k. Dividends of $16,000 are budgeted to be declared and paid in May. I. No cash payments for income taxes are budgeted in the second calendar quarter. Income tax will be assessed at 35% in the quarter and budgeted to be paid in the third calendar quarter. m. Equipment purchases of $160,000 are budgeted for the last day of June. Required: 1 Sales budget