ABC Pty Ltd produces turbines used in the production of hydro-electric generating equipment. The turbines are sold to various engineering companies that produce hydro- powered generators in Australia.

Details of the operations for the coming four months are provided in the attached excel spread sheet.

Other information:

• The company plans to purchase land for future expansion
• Sales are on credit. Amounts not received in the month following the sale are
• written off as bad debt immediately.
• The payment for labour and purchases of materials and other costs are for cash
• and paid for in the month of acquisition.
• If the firm develops a cash shortage by the end of the month, sufficient cash is
• borrowed to cover the shortage (including any interest payments due ). Any cash borrowed is repaid one month later, as is the interest due.
• During the process of preparing the organisation's budget, the Sales Manager is discussing the possible outcome of the forthcoming election with the Production Manager. She noted that if one of the major political parties wins the election and forms the government, there is a strong possibility that alternative sources of energy such as hydro-powered electricity may no longer be as actively supported by the new government as is the case under the current government.
• The sales manager's primary concern is that market for alternative power generation is already volatile and subject to significant uncertainty. The production manager is also concerned about his plans to build the new automated manufacturing facility on the land to be purchased in May. This new manufacturing facility will enable him to manufacture, in-house, the major two parts he is now purchasing and to significantly automate the assembly process that is currently somewhat labour intensive. His projection for the new facility indicates a reduction in direct material & direct labour costs of 33% but that his fixed manufacturing overheads are likely to increase by 65% due to the increased investment in production capacity.

Question

1) Monthly Sales Budget for the quarter ending June

2) Monthly Production Budget for the quarter ending June

3) Monthly Direct Materials Budget for the quarter ending June

4) Monthly Direct Labour Budget for the quarter ending June

5) Monthly Manufacturing Overhead Budget for the quarter ending June

6) Monthly Selling & Administrative Expenses Budget for the quarter ending June

7) Ending Inventory Budget for the month of June

8) Cost of goods Sold Budget for the quarter

9) Budgeted Income Statement for the quarter

10) Monthly Cash budget for the quarter.

Please include calculation formulas.

ABC Ply Itd Sales April Jurie May 67,500 $6,200 July 60,750 81,000 Actual Sales Volume 3 moths to June 162,200 Units Unit selling price 54,000 The desired finished goods inventory for each month is The full absorption cost of the opening finished goods inventory is The variable manufacturing cost of the opening finished goods inventory is Finished goods inventory on April 1 is Materials required to be on hand at the beginning of the month to produce 60% of the next month's sales $4.730 per unit $1,930 per unit 13,200 units 20% of that month's estimated sales Direct Material used per unit Rop Quantity Cost per unit 4 $81 Blades 5 $108 Adual Material Used - 3 months to June Rotor Blades 750,800 709,100 Adual cost of material Used - 3 months to lune $48,651,840 $80,883,680 Budgeted DirectLabour time per unit 8 hours Actual Labour Used - 3 months to June 1,662,590 Actual cost of labour Used - 3 nonths to June $70,660,100 Direct Labour cost per hour $50 Budgeted Manufacturing Overheads Recent statistical data for Maintenance Costs Fixed Cost component per month Variable Cost component per DL hour Indirect labour Power Maintenance $0 $0 ?? $56.70 $5.40 Labour Hours 1,302,800 1,485,000 1,363,500 1,242,000 Total Maintenance Cost $79,920,000 $86,805,000 $82,215,000 $77,625,000 ?? SP $0 Supervision Depreciation Rates & Utilities Other $37,800,000 $3,375,000 $2,789,100 $13,500,000 SP $40.50 April May June $62,775,000 $50,220,000 $46,497,500 Variable Selling Expenses Fixed Selling & Admin Expenses Total Selling & Adinin Expenses $24,300,000 $19,440,000 $21,870,000 $87,075,000 $69,660,000 $78,367,500 Cash on hand at opening $3,375,000 Anywal interest rate on borrowing 6% Cash Sales Received in month of sale Received in month after sale $0 80% 18% Balance of accounts receivables at the start of the month $82,863,000 Dividend paid in June Land purchased in May $1,194,750 $185,100,000 ABC Ply Itd Sales April Jurie May 67,500 $6,200 July 60,750 81,000 Actual Sales Volume 3 moths to June 162,200 Units Unit selling price 54,000 The desired finished goods inventory for each month is The full absorption cost of the opening finished goods inventory is The variable manufacturing cost of the opening finished goods inventory is Finished goods inventory on April 1 is Materials required to be on hand at the beginning of the month to produce 60% of the next month's sales $4.730 per unit $1,930 per unit 13,200 units 20% of that month's estimated sales Direct Material used per unit Rop Quantity Cost per unit 4 $81 Blades 5 $108 Adual Material Used - 3 months to June Rotor Blades 750,800 709,100 Adual cost of material Used - 3 months to lune $48,651,840 $80,883,680 Budgeted DirectLabour time per unit 8 hours Actual Labour Used - 3 months to June 1,662,590 Actual cost of labour Used - 3 nonths to June $70,660,100 Direct Labour cost per hour $50 Budgeted Manufacturing Overheads Recent statistical data for Maintenance Costs Fixed Cost component per month Variable Cost component per DL hour Indirect labour Power Maintenance $0 $0 ?? $56.70 $5.40 Labour Hours 1,302,800 1,485,000 1,363,500 1,242,000 Total Maintenance Cost $79,920,000 $86,805,000 $82,215,000 $77,625,000 ?? SP $0 Supervision Depreciation Rates & Utilities Other $37,800,000 $3,375,000 $2,789,100 $13,500,000 SP $40.50 April May June $62,775,000 $50,220,000 $46,497,500 Variable Selling Expenses Fixed Selling & Admin Expenses Total Selling & Adinin Expenses $24,300,000 $19,440,000 $21,870,000 $87,075,000 $69,660,000 $78,367,500 Cash on hand at opening $3,375,000 Anywal interest rate on borrowing 6% Cash Sales Received in month of sale Received in month after sale $0 80% 18% Balance of accounts receivables at the start of the month $82,863,000 Dividend paid in June Land purchased in May $1,194,750 $185,100,000