For the company that you have selected Prepare a 12 month Master Budget Your submission must show each months activities example January, February, March etc Include a column and a line Total and complete calculations of them by months and by Item line 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 months sales The new year started with 600 units in stock and plan to finish each year with 825 units in stock The company pays 60 of direct materials purchased 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 and 20 of next months 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 is expected to purchase equipment in March 2020 for $10,000 The dividend paid per quarter is $2,000 Selling and administration expenses per month are $ 40,000 Equipment balance for December 31, 2029 is $60,000 Accumulated depreciation straight line 5 years Common stock is $ 6,000 The company has access to a line of credit with the bank with the following terms interest rate is 1 per month on the first day of the month interest payable is calculated at 1 of the previous months outstanding balance Borrowings in a given month are taken out at the beginning of the month The company wishes to maintain a minimum balance of $10,000 at all times

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Jul 25, 2024

For the company that you have selected - Prepare a 12-month Master Budget. Your submission must show each months activities example January, February, March etc.

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

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 months sales. The new year started with 600 units in stock and plan to finish each year with 825 units in stock.
The company pays 60% of direct materials purchased 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 and 20% of next months 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 is expected to purchase equipment in March 2020 for $10,000.
The dividend paid per quarter is $2,000.
Selling and administration expenses per month are $ 40,000.
Equipment balance for December 31, 2029 is $60,000. Accumulated depreciation straight line; 5 years
Common stock is $ 6,000

The company has access to a line of credit with the bank with the following terms interest rate is 1% per month on the first day of the month; interest payable is calculated at 1% of the previous months outstanding balance. Borrowings in a given month are taken out at the beginning of the month.