Arrow Corporation is preparing its budget for the coming year, 2020. The first step is to plan for the first quarter of the coming year. The company has gathered information from its managers in preparation of the budgeting process. Sales Arrow likes to keep 10% of the next month's unit sales in ending inventory. All sales are on account. 85% of the Accounts Receivable are collected in the month of sale, and 15% of the Accounts Receivable are collected in the month after sale. Accounts receivable on December 31,2019 , totalled $183,780. Direct Materials Direct materials cost 75 cents per pound. Two pounds of direct materials are required to produce each unit. Arrow likes to keep 5% of the materials needed for the next month in its ending inventory. Raw Materials on December 31, 2019 were 11,295 pounds. Payment for materials is made within 15 days. 50% is paid in the month of purchase, and 50% is paid in the month after purchase. Accounts Payable balance on December 31, 2019 was $120,595. Direct Labor Labor requires 12 minutes per unit for completion and is paid at a rate of $8 per hour. Manufacturing Overhead Selling and Administrative Variable selling and administrative cost per unit is $1.60. - The Cash balance on December 31,2019 is $100,500, but management has decided it would like to maintain a cash balance of at least $800,000 beginning on January 31, 2020. - Dividends are paid each month at the rate of $2.50 per share for 5,000 shares outstanding. - The company has an open line of credit with Crown Bank. The terms of the agreement require borrowing to be in $1,000 increments at 8% interest. - Arrow borrows on the first day of the month and repays on the last day of the month. A $500,000 equipment purchase is planned for February. - The company's income tax rate is 20%, and equal estimates are paid each quarter. (use Income before Taxes from the Budgeted Income Statement to compute the annual tax amount). Instructions (Round all numbers to whole dollars, except COGS per unit) For the first quarter of 2020 , do the following. (1) Prepare a Sales budget. (10 points) (2) Prepare a Production budget. (12 points) (3) Prepare a Direct Materials budget. (12 points) (4) Prepare a Direct Labor budget. (10 points) (5) Prepare a Manufacturing Overhead budget. (12 points) (6) Prepare a Selling and Administrative budget. (12 points) (7) Compute the Cost of Goods Sold ( 8 points) (8) Prepare a Budgeted Income Statement (15 points) (9) Prepare an expected Cash Collections schedule. (12 points) (10) Prepare an expected Cash Payments schedule (12 points) (11) Prepare a Cash Budget. (15 points) Computation of Cost of Goods Sold For the Quarter Ending Budgeted Income Statement For the Quarter Ending \begin{tabular}{|lrrr|r||} \hline & January & February & March & \multicolumn{1}{|c|}{ Total } \\ \hline Sales & 1356000 & 1350000 & 1392000 & 4098000 \\ \hline Cost Of Goods Sold & 447480 & 445500 & 459360 & 1352340 \\ \hline Gross Profit & 908520 & 904500 & 932640 & 2745660 \\ \hline Selling and Admin Expenses & 274700 & 273900 & 279500 & 828100 \\ \hline Operating Profit & 633820 & 630600 & 653140 & 1917560 \\ \hline Interest Expense & 0 & 1533 & 0 & 1533 \\ \hline Income Before Income Taxes & 0 & 0 & 0 & 1916027 \\ \hline Income Tax Expense & 0 & 0 & 0 & 383205 \\ \hline Net Income & 633820 & 629067 & 653140 & 1532821 \\ \hline \end{tabular}