90 87 Note: depreciation in fixed selling and admin expense 88 89 Proforma Income Statement Year 91 Sales 92 Less: Cost of goods sold 93 Gross margin 94 Less: Seling and admin expenses 95 Operating income 96 Less: Interest expense 97 Income before income taxes 98 Less: Income taxes 99 Net income 100 101 End of operating budget actual units produced. Variable overhead is budgeted at $4.50 per direct labor hour. All variable overhead expenses are paid for in the quarter incurred. Fixed selling and administrative expenses total $230,000 per quarter, including $50,000 depreciation. Variable selling and administrative expenses are budgeted at $4 per unit sold. All selling and administrative expenses are paid for in the quarter incurred. The balance sheet as of December 31, 2018, is as follows: ASSETS LIABILITIES and STOCKHOLDERS'EQUITY Accounts Payable $ 680,000 Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Plant and equipment, net Total Assets $ 52,000 1,275,000 124,800 656,500 9,360,000 $11.468,300 Capital Stock Retained Earnings Total Liab. & Equity 9,750,000 1,038,300 $11.468,300 Quaint has a required cash balance of $50,000. An operating line of credit is available up to $250,000 at 10% interest. All borrowings and payments must be made in increments of $10,000 and interest is paid when principal is paid. All borrowings take place at the beginning of the quarter and all payments take place at the end of the quarter. Quaint will pay quarterly dividends of $45,000. At the end of the third quarter, $575,000 of equipment will be purchased and at the end of the fourth quarter, S175,000 of equipment will be purchased The income tax rate is 30%. Quaint Stem Company is a high-end glassware manufacturer that produces fine stemware of the highest quality. The company is completing its fourth year of operations and is preparing to build its master budget for the coming year (2020). The budget will detail each quarter's activity and the activity for the year in the total. The master budget will be based on the following information: a. Fourth-quarter sales for 2019 are 82,000 units and 68,000 for the first quarter of 2021. b. Unit sales by quarter (for 2020) are projected as follows: First quarter 64,000 Second quarter 70,000 Third quarter 76,000 Fourth quarter 86,000 The selling price is $82 per unit. Cash sales make up 20% of all sales. Quaint collects 80 percent of the credit sales within the quarter in which they are realized; the other 20 percent are collected in the following quarter. There are no bad debts. c. The beginning inventory of finished goods is 13.000 units. Required ending inventory is 25% of the next quarter's sales in units. d. Each stemware unit uses one and a half hours of direct labor and two units of direct materials. Laborers are paid $24.00 per hour, and one unit of direct materials costs $12. e. There are 10,400 units of direct materials in beginning inventory as of January 1, 2019. At the end of each quarter, Quaint plans to have 10 percent of the direct materials needed for next quarter's unit sales. The ending unit of direct materials on hand at the end of the year was 14,200. f. Quaint buys direct materials on account. Half of the purchases are paid for in the quarter of acquisition, and the remaining half are paid for in the following quarter. Wages and salaries are paid on the 15th and 30th of each month. Fixed overhead totals 5576,400 for each of the first three quarters of this total. $175.000 represents depreciation. During the fourth quarter, the depreciation and total fixed overhead increases by $18.750. All fixed expenses other than depreciation are paid for in cash in the quarter incurred. The fixed overhead rate is computed by dividing the year's total fixed overhead by the year's expected actual units produced. h. Variable overhead is budgeted at $4.50 per direct labor hour. All variable overhead expenses are paid for in the quarter incurred. Fixed selling and administrative expenses total $230,000 per quarter, including $30,000 depreciation Variable selling and administrative expenses are buducted at S4 per unit sold. All selling and administrative expenses are paid for in the quarter incurred. The balance sheet as of December 31.2018. is les follows ASSETS LIABILITIES and STOCKHOLDERS'EQUITY S 52000 Accounts Payable S 680.000 Accounts Receivable Raw Materials Inventory 124. NOKI 1275 56. SICS 0 TL Laborers are paid $24.00 per hour, and one unit of direct materials costs $12. e. There are 10,400 units of direct materials in beginning inventory as of January 1, 2019. At the end of each quarter, Quaint plans to have 10 percent of the direct materials needed for next quarter's unit sales. The ending unit of direct materials on hand at the end of the year was 14,200. f Quaint buys direct materials on account. Half of the purchases are paid for in the quarter of acquisition, and the remaining half are paid for in the following quarter. Wages and salaries are paid on the 15th and 30th of each month. 8. Fixed overhead totals $576,400 for each of the first three quarters. Of this total, $175,000 represents depreciation. During the fourth quarter, the depreciation and total fixed overhead increases by $18,750. All fixed expenses other than depreciation are paid for in cash in the quarter incurred. The fixed overhead rate is computed by dividing the year's total fixed overhead by the year's expected actual units produced. h. Variable overhead is budgeted at $4.50 per direct labor hour. All variable overhead expenses are paid for in the quarter incurred. i. Fixed selling and administrative expenses total $230,000 per quarter, including $50,000 depreciation. j. Variable selling and administrative expenses are budgeted at $4 per unit sold. All selling and administrative expenses are paid for in the quarter incurred. The balance sheet as of December 31, 2018, is as follows: ASSETS LIABILITIES and STOCKHOLDERS'EQUITY Accounts Payable $ 680,000 Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Plant and equipment, net Total Assets $ 52.000 1,275,000 124.800 656,500 9.360,000 $11.468.300 Capital Stock Retained Earnings Total Liab. & Equity 9.750,000 1.038.300 $11.468,300 Quaint has a required cash balance of $50.000. An operating line of credit is available up to $250.000 at 10% interest. All borrowings and payments must be made in increments of S10.000 and interest is paid when principal is paid. All borrowings take place at the beginning of the quarter and all payments take place at the end of the quarter. m. Quaint will pay quarterly dividends of $45.000. At the end of the third quarter. $575.000 of equipment will be purchased and at the end of the fourth quarter, S175.000 of equipment will be purchased n. The income tax rate is 30%