Please see problem tab and complete worksheet tab.

I-21.02 Storm Tools has formed a new business unit to produce battery-powered drills. The business unit was formed by the transfer of selected assets and obligations from the parent company. The unit's initial balance sheet on January 1 contained cash ($500,000), plant and equipment ($2,500,000), notes payable to the parent ($1,000,000), and residual equity ($2,000,000). The business unit is expected to repay the note at $50,000 per month, plus all accrued interest at 1/2% per month. Payments are made on the last day of each month. The unit is scheduled to produce 25,000 drills during January, with an increase of 2,500 units per month for the next three months. Each drill requires $40 of raw materials. Raw materials are purchased on account, and paid in the month following the month of purchase. The plant manager has established a goal to end each month with raw materials on hand, sufficient to meet 25% of the following month's planned production. The unit expects to sell 20,000 drills in January; 25,000 in February, 25,000 in March, and 30,000 per month thereafter. The selling price is $100 per drill. Half of the drills will be sold for cash through a website. The others will be sold to retailers on account, who pay 40% in the month of purchase, and 60% in the following month. Uncollectible accounts are not material. Each drill requires 20 minutes of direct labor to assemble. Labor rates are $24 per hour. Variable factory overhead is applied at $9 per direct labor hour. The fixed factory overhead is $25,000 per month; 60% of this amount is related to depreciation of plant and equipment. With the exception of depreciation, all overhead is funded as incurred. Selling, general, and administrative costs are funded in cash as incurred, and consist of fixed components (salaries, $100,000; office, $40,000; and advertising, $75,000) and variable components (15% of sales). Prepare a monthly comprehensive budget plan for Storm's new business unit for January through March. The plan should include the (a) sales and cash collections budget, (b) production budget, (c) direct materials purchases and payments budget, (d) direct labor budget, (e) factory overhead budget, (f) ending finished goods budget (assume total factory overhead is applied to production at the rate of $11.73 per direct labor hour), (g) SG&A budget, and (h) cash budget. I-21 I-21.02 I-21.02 Name: Date: I-21.02 Section: I-2 STORM TOOLS Sales Budget For the Three Months January to March January Sales (units) $ March 20,000 25,000 25,000 100 100 100 Selling price per unit Total Sales February 2,000,000 $ 2,500,000 $ 2,500,000 2,500,000 $ 2,500,000 Expected Cash Collections From Sales Total sales $ $ Cash sales (50%) $ (A) 2,000,000 $ 1,000,000 Credit sales $ 1,250,000 1,250,000 $ 1,000,000 $ 1,250,000 $ 1,250,000 Cash collection 40% in the month of sales $ 400,000 $ 500,000 $ 500,000 $ 600,000 $ 750,000 $ 2,350,000 $ 2,500,000 60% in the following month of sales Total cash collection (A+B+C) $ 1,400,000 STORM TOOLS Production Budget For the Three Months January to March January Planned sales units February March 20,000 25,000 25,000 Add: planned closing inventory 6,875 7,500 8,125 Less: planned opening inventory 6,250 6,875 7,500 20,625 25,625 25,625 Planned production in units Name: Date: I-21.02 Section: STORM TOOLS Direct Materials Budget For the Three Months January to March January Production of drill Raw material required Ending inventory Total raw material required February March 25,000 27,500 30,000 1,000,000 1,100,000 1,200,000 275,000 300,000 325,000 1,275,000 1,400,000 1,525,000 Expected Cash Payments for Materials Purchases Total raw material requirement $ 1,275,000 Expected cash payments $ 1,400,000 $ 1,525,000 $ 1,275,000 $ 1,400,000 STORM TOOLS Direct Labor Budget For the Three Months January to March January February March Name: Date: I-21.02 Section: STORM TOOLS Factory Overhead Budget For the Three Months January to March January February March Per Unit Cost Per Unit Total STORM TOOLS Ending Finished Goods Inventory 31-Mar Units Name: Date: I-21.02 Section: STORM TOOLS Selling, General, and Administrative Budget For the Three Months January to March January February March February March STORM TOOLS Cash Budget For the Three Months January to March January Beginning cash balance Plus: Customer receipts Available cash Less disbursements: Direct materials Direct labor Factory overhead SG&A Total disbursements Cash surplus/(deficit) Financing: Planned repayment Interest on note (1/2% of unpaid balance) Name: Date: Ending cash balance Michele Persinger Section: I-21.02 Name: Date: Section: I-21.02 I-21.02 Name: Date: Section: I-21.02 Name: Date: Section: I-21.02 Name: Date: Section: I-21.02 Name: Date: Section: I-21.02