File Tools View Document2 - Word - X Computer Accessories assembles a computer networking device from kits of imported Collected in the quarter of sale 71% components. Subsequent quarte 28% You have been asked to develop a quarterly and annual operating budget and a pro-forma income statements for the year Bad debt 1% ending December 31, 2020 You have obtained the following information: Portion of purchases paid Paid in the quarter of purchases 66% Subsequent quarter 34% Beginning-of-year balances $115 Cash $20,000 Unit selling price Accounts receivables (previous fourth quarter's sales) $61,200 Raw materials $53 Kits Sales forecast 510 Units Quarter First Second Third Fourth Finished Goods $33,255 Unit sales 3,000 2,500 2,700 3,200 Accounts payable(purchases made in previous fourth quarter) Desired end-of-year inventory balances Raw materials 500 kits Finished goods units End of document Desired end-of-quarter balances Raw materials as a portions of the following quarter's production 20% Finished goods as a portion of the following quarter's sales 15% Manufacturing costs other than raw materials are paid in month incurred unless it is an noncash expense Unit of Unit price Total cost Variable Standard cost per unit input per input per unit Raw materials 1 kit $45 $45 Direct labor hours at rate hour $20 $16 Variable overhead/labor hour 0.8 hour $5 $4 iable Standard cost per unit $65 Fixed overhead cost per quarter used cash $30,000 Manufacturing Depreciation per quarter $4,000 Selling and administrative costs are paid in month incurred unless it is an noncash expense Variable cost per unit $4 Fixed selling and administrative cost per quarter used cash $22,000 Selling and administrative depreciation per quarter $3,000 Additional information: All cash payments except purchases are made quarterly as incurred. Portion of sales collected Screens 1-2 of 2 " Focus + 140% W 1:34 PM 11/15/2020