1. For the company that you have selected - Prep are a 12-month Master Budget. Your submission must show each month's activities - example January, February, March etc.

1. Include a column and a line Total and complete calculations of them by months and by Item line.

1. Here are some considerations to include:

• You must forecast your sales, purchases, direct labour and manufacturing overhead for each month and any other information as required.
• All sales are on accounts
• Expected collections are to be 50% in the month of the sale, 30 % in the first month following the sale, and 20% in the second month following the sale.
• Production the company will end each month with sufficient inventory to cover 20% of the following month's sales. The newyear started with 600 units in stock and plan to finish each year with 825 units in stock.
• It pays 60% of direct materials purchase in cash in the month of purchase and the balance is due in the month following the purchase. It pays all other items above in the month incurred, except for selling and administrative expenses that include $1,000 of amortization per month.
• Cost of Goods Sold: 60% of the sale and desired ending inventory 20% of next month's sale
• Payment Pattern: 60% of purchases paid in the month of the purchase and 40% paid in the next month.
• Cash in Bank - January 2020 is $20,000.
• The company expected to purchase equipment in March 2020 for $10,000.
• Dividend paid per quarter $2,000.
• Selling and administration expense per month $ 40,000.
• Equipment balance as at December 31, 2029 is $60,000.Accumulated depreciation - straight line; 5 years
• Common stock is $ 6,000