have provided you with a Comprehensive Budget Illustration of a master budget for Rainy Days Umbrella. You will use the following information to create the same budgets that Rainy Days Umbrella used. Using Excel you will create the following budgets and schedules with the same titles that Rainy Days Umbrellas uses (however, it will be Fountain Boats, Inc.). In Excel, you will have 9 different tabs (worksheets). Label the tabs (worksheets) with the title below in quotation marks : 1. Prepare the May 2023 Production Budget (in units). 2. Prepare the Direct Materials Budget for May 2023. 3. Prepare the Direct Labor Budget for May 2023. 4. Prepare the Schedule of Budgeted Manufacturing Overhead for May 2023. 5. Prepare the Budgeted Statement of Cost of Goods Sold for May 2023. 6. Prepare the Schedule of Budgeted Marketing and Administrative Costs for May 2023. 7. Prepare the Budgeted Income Statement for May 2023 8. Prepare the Cash Budget for May 2023. 9. Prepare a budgeted balance sheet for May 31, 2023 by calculating the additions and subtractions for the month of May Fountain Boats, Inc. manufactures and sells boats. In April 2023, Fountain Boats controller gathered the following data to prepare the May 2023 budget. Estimated Direct Materials needed is 10 feet of fiberglass per boat and 15 yards of plastic per boat Estimated Direct manufacturing labor required is 8 hours per boat. Fountain Boats Controller expects to sell 4,100 boats during May 2023 at an estimated retail price of $900 per boat. Further, the Controller expects May 2023 beginning inventory of 400 boats and would like to end May 2023 with 600 boats in stock. The beginning fiberglass inventory on May 1, 2023 is expected to be 1,450 feet. and the ending balance is expected to be 1,850 feet. The April unit cost was $36.00 per foot and the May unit cost is projected to be $33.00 per foot. The beginning plastic inventory on May 1, 2023 is expected to be 2,040 yards and the ending balance is expected to be 1,640 yards. The April unit cost was $10 per yard and the May cost is expected to be $8 per yard. Labor costs are $27 per hour in April and are expected to be $29 in May. Variable manufacturing overheard is $8 per direct manufacturing labor hour. Fixed manufacturing overhead costs budgeted for May 2023 are Labor $20,000, Maintenance, $24,000, Insurance $23,000, property taxes of $16,000 and $64,000 of depreciation costs. Direct manufacturing labor and the remaining manufacturing and nonmanufacturing overhead costs are paid monthly.

Fountain Boats variable manufacturing overhead rate is based on direct manufacturing labor- hours. Variable marketing costs are allocated at the rate of $220 per sales visit. The marketing plan calls for 40 sales visits during May 2023. Finally, fixed marketing costs budgeted for May 2023 are $8,000 for sales salaries and $7,000 in advertising. Fixed administrative costs are expected to be $12,000 for administrative salaries, $5,000 for Legal and Accounting staff, $5,000 for data processing costs and $7,000 for depreciation. Finished-goods inventory on April 30, 2023 is valued $640.00 per unit. Assume Fountain Boat uses a weighted-average inventory method (not LIFO or FIFO) for finished goods. You will calculate the per unit by adding beginning inventory plus cost of goods manufactured and divide this by the units produced plus beginning units. Budgeted Balance Sheet balances as of April 30, 2023 are as follows: Cash $ 124,000 Accounts Receivable $1,800,000 Inventory Raw Materials $ 72,600 Inventory Finished Goods $ 256,000 Property, Plant and Equipment (net) $1,285,600 Total Assets $3,538,200 Accounts Payable $ 700,000 Long-Term Liabilities $ 192,000 Stockholders Equity $2,646,200 Total Liabilities & Stockholders Equity $3,538,200 Selected budget information for April 2023 follows: Budgeted sales $3,000,000 Budgeted materials purchases $1,400,000 Customer invoices are payable within 30 days. From past experience, Fountain Boats accountant projects 40% of invoices will be collected in the month invoiced, and 60% will be collected in the following month. Accounts payable relates only to the purchase of direct materials. Direct materials are purchased on credit with 50% of direct materials purchases paid during the month of the purchase, and 50% paid in the month following purchases. There was not any property, plant, and equipment acquired during May 2023. There were no borrowings or repayments with respect to long-term liabilities in May 2023. On May 2, 2023, Fountain Boats board of directors declared a $160,00 dividend payable to stockholders of record on May 15, 2023. The Board paid $160,000 on May 31, 2023. The income tax rate was 25% and all taxes were paid in 2023.