for the coming year (2020). The budget will detail each quarters activity and the activity for the year in the total. The master budget will be based on the following information:

1. Fourth-quarter sales for 2019 are 82,000 units and 65,000 for the first quarter of 2021.
2. Unit sales by quarter (for 2020) are projected as follows:

First quarter 66,000

Second quarter 68,000

Third quarter 75,000

Fourth quarter 85,000

The selling price is $86 per unit. Cash sales make up 25% of all sales. Quaint collects 75 percent of the credit sales within the quarter in which they are realized; the other 25 percent are collected in the following quarter. There are no bad debts.

3. The beginning inventory of finished goods is 13,000 units. Required ending inventory is 25% of the next quarters sales in units.
4. Each stemware unit uses one and a half hours of direct labor and two units of direct materials. Laborers are paid $23.00 per hour, and one unit of direct materials costs $12.
5. 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 quarters unit sales. The ending unit of direct materials on hand at the end of the year was 19,500.
6. 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.
7. Fixed overhead totals $671,600 for each of the first three quarters. Of this total, $255,000 represents depreciation. During the fourth quarter, the depreciation and total fixed overhead increases by $18,575. All fixed expenses other than depreciation are paid for in cash in the quarter incurred. The fixed overhead rate is computed by dividing the 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 years total fixed overhead by the years expected actual units produced.
8. Variable overhead is budgeted at $5.50 per direct labor hour. All variable overhead expenses are paid for in the quarter incurred.
9. Fixed selling and administrative expenses total $285,000 per quarter, including $50,000 depreciation.
10. Variable selling and administrative expenses are budgeted at $6
11. per unit sold. All selling and administrative expenses are paid for in the quarter incurred.
12. The balance sheet as of December 31, 2019, is as follows:

ASSETS LIABILITIES and STOCKHOLDERSEQUITY

Cash $ 52,000 Accounts Payable $ 680,000

Accounts Receivable 1,275,000

Raw Materials Inventory 124,800

Finished Goods Inventory 656,500 Capital Stock 9,750,000

Plant and equipment, net 9,360,000 Retained Earnings 1,038,300 Total Assets $11,468,300 Total Liab. & Equity $11,468,300

13. Quaint has a required cash balance of $50,000. An operating line of credit is available up to $250,000 at 8% 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.
14. Quaint will pay quarterly dividends of $55,000. At the end of the third quarter, $525,000 of equipment will be purchased and at the end of the fourth quarter, $225,000 of equipment will be purchased.
15. The income tax rate is 30%.

Required

Prepare a master budget for Quaint Stem Company for each quarter of 2019 and for the year in total. The following component budgets must be included:

1. Cost of goods sold budget
2. Selling and administrative expenses budget
3. Cash budget
4. Pro forma income statement
5. Pro forma balance sheet