Integrated Budget Case Study: Altec Manufacturing Inc. Altec Manufacturing Inc. (Altec) is a company that manufactures and sells a single product, which they call an Altec. For planning and control purposes they utilize a monthly master budget, which is usually developed at least six months in advance of the budget year. Their fiscal year end is December 31 As per the request of the CEO of Altec John Hofmann, you as new controller will be preparing the next budget (January to December 2022). Prior to the task, you received a sales forecast from 2022-2023. As new controller of Altec, Their sales forecast consisted of these few lines: For the year ended December 31, 2021": 70,000 units at $160.00 each For the year ended December 31, 2022: 80,000 units at $160.00 each For the year ended December 31, 2023: 90,000 units at $160.00 each *Expected sales for the year ended December 31, 2021 are based on actual sales to date and budgeted sales for the duration of the year. Altec's President felt certain that the marriage wouldn't last and expected Chris would be back any day. But the end of the year is quickly approaching, and there is still no word from the desert. The President, desperately needing the budget completed, has approached you, a management accounting student, for help in preparing the budget for the coming fiscal year. Your conversations with the President and your investigations of the company's records have revealed the following information: 1) Sales are seasonal, and sometimes correspond with general holidays. Please see the Sales pattern a below: 6% January 3% February 5% March April 9% Mary 7% June 9% July 10% August 8% September 6% October 9% November 13% December 15% Total 100% 2) From previous experience, management has determined that an ending inventory equal to 38% of the next month's sales is required to fit the buyer's demands. 3) Because sales are seasonal, Altec must rent an additional storage facility from September to December to house the additional inventory on hand. The only related cost is a flat $28,000 per month payable at the beginning of the month. 4) The only raw material used in the production of toodles is space-age acrylic (SAA), a compact material that is purchased in powder form. Each product requires 55 kilograms of SAA, at a cost of $0.85 per kilogram. The supplier of SAA tends to be somewhat erratic so Altec finds it necessary to maintain an inventory balance equal to 38% of the following month's production needs as a precaution against stock-outs. Altec pays for 55% of a month's purchases in the month of purchase, 25% in the following month and the remaining 20% two months after the month of purchase. The ending balance of raw materials at December 31, 2021 is 33,000 kilograms. 5) Altec expects that any payments made in the month of purchase will be subject to 2%. net/30 terms. The purchase discounts are reported as one metric on their administration department's balanced Scorecard. To provide the information for the balanced Scorecard, purchase discounts are included in the selling and administration budget, and are considered a non-cash item. 6) Beginning accounts payable will consist of $227,800 arising from the following estimated direct material purchases for November and December of 2021: SAA purchases in November 2021: $450,500 SAA purchases in December 2021: $306,000 7) Altec's manufacturing process is highly automated. Employees are paid on a per unit basis. Their total pay each month is, therefore, dependent on production volumes and averages $20.00 per hour before benefits. The employer's portion of employee benefits adds 20% to the hourly rate. All payroll costs are paid in the period in which they are incurred. Each unit spends a total of 75 minutes in production. 8) Due to the similarity of the equipment in each of the production stages and the company's concentration on a single product, manufacturing overhead is allocated based on volume (i.e. the units produced). The variable overhead manufacturing rate is $25.95 per unit, consisting of: Utilities--$12.00; Indirect Materials--$5.00; Plant maintenance--$4.50; environmental fee-$1.95; and Other-$2.50. 9) The expected fixed manufacturing overhead costs below cover the twelve months ended December 31, 2021 and are based on actual costs to date and budgeted costs for the duration of the year. Training and development $ 47,520 Property and business taxes 36,000 Supervisor's salary 89,400 Amortization on equipment 227,760 Insurance 92,460 109.000 S 402 740 Other 2 a) The property and business taxes, levied by the municipality covering the calendar year, are paid in one lump sum on June 30 of each year. The expected payment for next year (2022) is $39,000. b) The annual insurance premium is paid at the beginning of April each year, covering the subsequent 12 months, from April 1 of the current year to March 31 of the next year. The premium is expected to go up to $93,300 on April 1, 2022. c) All other cash-related" fixed manufacturing overhead costs are incurred evenly over the year, paid as incurred, and are not expected to change in 2022. d) Altec uses the straight line method of amortization. 10) In 20x1, the average total cost to manufacture one unit was $93.90 under absorption costing 11) Selling and administrative expenses (S&A) are known to be a mixed cost; however, there is a lot of uncertainty about what portion is fixed and what is variable. Previous experience has provided the following information: Lowest level of sales: 42,500 units Total S&A Expenses: $1,273,123 Highest level of sales: 87,500 units Total S&A Expenses: $2,493,073 These costs are paid in the month in which they occur. Not included in the above expenses are bad debt expense and the purchases discount 12) Sales are on a cash and credit basis, with 21% collected during the month of the sale, 42% the following month, and 35% the month thereafter. 2% of sales are uncollectible (bad debt expense) 13) Sales in November and December 2021 are expected to be $1,100,000 and $1,600,000 respectively. Based on the above collection pattern this will result in accounts receivable of $1,617,000 at December 31, 2021 which will be collected in January and February, 2022. 14) During the fiscal year ending December 31, 2022, Altec will be required to make monthly income tax installment payments of $10,000. Outstanding income taxes from the year ended December 31, 2021 must be paid in March 2022. Income tax expense is estimated to be 25% of income before tax. Income taxes for the year ended December 31, 20x2, in excess of installment payments, will be paid in March, 2023. 15) Altec is planning to acquire additional manufacturing equipment for $304,750 cash. 40% of this amount is to be paid in April 2022, the rest in May 2022. The manufacturing overhead costs shown above already include the amortization on this equipment. 16) Altec. has a policy of paying dividends at the end of each quarter. The president tells you that the board of directors is planning on continuing their policy of declaring dividends of $32,000 per quarter. 17) An arrangement has been made with the local bank that if Altec maintains a minimum balance of $15,000 in their bank account, they will be given a line of credit at a preferred 3 rate of 5% per annum. All borrowings from and repayments to the bank must be in multiples of $1,000 and interest must be paid at the end of each month. All borrowing is considered to occur on the first day of the month, repayments on the last day of the month. Therefore, the amount subject to interest each month is the balance owing at the beginning of the month plus any amounts borrowed at the beginning of the month. Note that any amounts repaid that month do not reduce the amount subject to interest that month because they are assumed repaid on the last day of the month. 18) A listing of the estimated balances in the company's ledger accounts as of December 31, 2021 is given below (this is the ending balance sheet for 2021): Cash Accounts receivable Inventory-raw materials Inventory-finished goods Prepaid insurance Capital assets (net) $ 15,680 1,617,000 28,050 28,170 23,115 1,328,000 $ 3,040,015 Bank loan payable Accounts payable Income tax payable Common Shares Retained earnings $ 102,000 227,800 11.200 1,200,000 1.610 500 S3.04.015 Required: Part 1(15 points) 1. Prepare a monthly master budget for Altec Manufacturing Inc for the year ended December 31, 2022, including the following schedules: (Use the templates provided) Sales Budget & Schedule of Cash Receipts Production Budget Direct Materials Budget & Schedule of Cash Disbursements Direct Labour Budget Manufacturing Overhead Budget Cost of Goods Manufactured Budget Ending Finished Goods Inventory Budget Cost of Goods Sold Budget Selling and Administrative Expense Budget Cash Budget 2. Prepare a budgeted income statement and a budgeted statement of retained earnings for the year ended December 31, 2022, using absorption costing. 3. Prepare a budgeted balance sheet as at December 31, 2022. Altec Manufacturing Inc. Sales Budget For the year ended December 31, 2022 Jan Mar Jun Jul Aug Sep Oct Apr 9% Year Feb 5% May 7% Noy 13% Dec 15% 9% 10% Percent of Annual Sales Expected sales in units Selling price per unit Budgeted Sales Revenue 2,400 160 384,000 Altec Manufacturing Inc. Schedule of Bad Debts Expense For the year ended December 31, 2022 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Noy Dec Year Uncollectible portion of sales 7.690 Altec Manufacturing Inc. Schedule of Expected Cash Collections For the year ended December 31, 2022 Feb Mar Apr May Jun Aug Sep Oct Nov Dec Year Collections from: Current month sales Prior month's sales Two months prior sales Total cash collections Jan 80,640 672,000 385,000 1.137.640 Altec Manufacturing Inc. Schedule of Ending Accounts Receivable as at December 31, 2022 amount from Nov x2 Dec x2 total uncollected 35.0% 77.0% ALTERNATIVE SHEDULE OF CASH COLLECTIONS: all else remains the same Altec Manufacturing Inc. Schedule of Expected Cash Collections For the year ended December 31, 2022 Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year Collection of Sales made inc November (NR) December (NR) Jan 385,000 672,000 80,640 Feb Mar Apr May June July August Sept Oct Nov Dec 1.137,640 Altec Manufacturing Inc. Schedule of Ending Accounts Payable For the year ended December 31, 2022 % unpaid Amour Month Nov x2 Dec x2 total 20% 45% Altec Manufacturing Inc. Schedule of Ending Raw Materials Inventory For the year ended December 31, 2022 Kg in ending inventory per DM budget Price per kg Cost of ending raw materials inventory ALTERNATIVE SCHEDULE OF CASH DISBURSEMENTS FOR PURCHASES: al else remains the same Altec Manufacturing Inc. Schedule of Expected Cash Disbursement for Purchases of Raw Material SAA (Alternate) For the year ended December 31, 2022 Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec urchase discount JP from November JP from December an Jan 2,394 90,100 76,500 119,705 eb -pr Hay aug Cep -OV Sec atal 203.011 Altec Manufacturing Inc. Schedule of Ending Accounts Payable For the year ended December 31, 2022 unpaid Month Nov 2 2096 4596 Amount 860 580 272 835 1,133 415 Dec 2 Altec Manufacturing Inc. Schedule of Ending Raw Materials Inventory For the year ended December 31, 2022 Kain ending inventory per DM budget Price per kg Cost of ending raw materials inventory 70.720 0.85 60117 s ALTERNATIVE SCHEDULE OF CASH DISBURSEMENTS FOR PURCHASES. all else remains the same Altec Manufacturing Inc. Schedule of Expected Cash Disbursement for Purchases of Raw Material SAA (Alternate) For the year ended December 31, 2022 Feb Mar Apr Mary Jun Jul Aug Sep Oct Nov Dec Year Purchase discount AP from November AP from December Jan Jan (2394) 90,100 76,500 119,705 Feb Apr Aug Sep OC! Nov 223911 Altec Manufacturing Inc. Schedule of Prepaid Insurance For the year ended December 31, 2022 Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year Balance at beginning of month Expensed during the month Balance before premiums paid Premium paid Balance at and of month Jan 23115 -7.705 15,410 15,410 Altec Manufacturing Inc. Cost of Goods Manufactured Budget For the year ended December 31, 2022 Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year Production in Units DM used in production (from DM schedule) DL added to production (from DL schedule) Variable Manuf. Overhead (from OH sched.) Fixed manuf. Overhead (from OH schedule) Total COGM Jan 3.620 T80.235 108,600 93,039 50.476 422,252 Production cost per unit for the year Consisting of: DM cost per unit DL cost per unit VOH cost per unit FMOH cost per unit Altec Manufacturing Inc. Ending Finished Goods Inventory Budget (Absorption Costing) For the year ended December 31, 2022 Cost of ending FG inventory at end of year Units in ending inventory Total cost per unit Total cost of ending inventory Altec Manufacturing Inc. Cost of Goods Sold Budget For the year ended December 31, 2022 Beginning inventory Cost of Goods Manufactured Cost of goods available Ending inventory Cost of Goods Sold Altec Manufacturing Inc. Cash Budget For the year ended December 31, 2022 Feb Mar Apr May Jul Aug Sep Oct Ney Dec Year 15,600 1,137 640 1.159,320 Cash balance beginning Addrocolos Collections from somers Total cash available Less disbursements: Direct materials Direct labour Manufacturing overhead Selling and administrative expenses Income Tax in aliments Tax payable Interest expense paid monthly Capital asset purchases Dividend payment Total disbursements Minimum cash balance required Excesa (deficiency of cash before financing (283 911) 1100,600) (114,482) (75,143) (10,000) 59050 (15.000! 546,750 Financing Borrowed is month Repaid this month Total financing Add back minimum cash balance Cash balance, ending 110.000 112 000 15,000 459,759 S. Bank loan balance at end of month Loan balance for interest calculation 102,000 Altec Manufacturing Inc. Schedule of Income Taxes Payable For the year ended December 31, 2022 Taxes owing at beginning of year Add income taxes for the year (WS Deduct payments during the year: balance owing at begin installments Taxes owing and of year Altec Manufacturing Inc. Budgeted Income Statement For the year onded December 31, 2022 Sales Cost of goods sold Gross Margin Seling & administrative expenses Net Operating income Interest expone Net income before taxes Income tax expense Nenoom Altec Manufacturing Inc. Budgeted Statement of Retained Earnings For the year ended December 31, 2022 Retared earnings beginning of year Ne income Sub total Dividends declared Retared earnings erd of year Altec Manufacturing Inc. Budgeted Balance Sheet as at December 31, 2022 Assets Cash Accounts Receivable Inventory Raw Materials Inventory: Finished goods Prepad insurance Captal assets (net) Total Assets Liabilities and Shareholders' Equity Liabilities Bark Loon Payable Accounts payable Interest payable Income taxes payable Total Liabilities Shareholders' Equity Common Shares Retared amings Total Shareholders' equity Total Liabilities & Shareholders' Equity Integrated Budget Case Study: Altec Manufacturing Inc. Altec Manufacturing Inc. (Altec) is a company that manufactures and sells a single product, which they call an Altec. For planning and control purposes they utilize a monthly master budget, which is usually developed at least six months in advance of the budget year. Their fiscal year end is December 31 As per the request of the CEO of Altec John Hofmann, you as new controller will be preparing the next budget (January to December 2022). Prior to the task, you received a sales forecast from 2022-2023. As new controller of Altec, Their sales forecast consisted of these few lines: For the year ended December 31, 2021": 70,000 units at $160.00 each For the year ended December 31, 2022: 80,000 units at $160.00 each For the year ended December 31, 2023: 90,000 units at $160.00 each *Expected sales for the year ended December 31, 2021 are based on actual sales to date and budgeted sales for the duration of the year. Altec's President felt certain that the marriage wouldn't last and expected Chris would be back any day. But the end of the year is quickly approaching, and there is still no word from the desert. The President, desperately needing the budget completed, has approached you, a management accounting student, for help in preparing the budget for the coming fiscal year. Your conversations with the President and your investigations of the company's records have revealed the following information: 1) Sales are seasonal, and sometimes correspond with general holidays. Please see the Sales pattern a below: 6% January 3% February 5% March April 9% Mary 7% June 9% July 10% August 8% September 6% October 9% November 13% December 15% Total 100% 2) From previous experience, management has determined that an ending inventory equal to 38% of the next month's sales is required to fit the buyer's demands. 3) Because sales are seasonal, Altec must rent an additional storage facility from September to December to house the additional inventory on hand. The only related cost is a flat $28,000 per month payable at the beginning of the month. 4) The only raw material used in the production of toodles is space-age acrylic (SAA), a compact material that is purchased in powder form. Each product requires 55 kilograms of SAA, at a cost of $0.85 per kilogram. The supplier of SAA tends to be somewhat erratic so Altec finds it necessary to maintain an inventory balance equal to 38% of the following month's production needs as a precaution against stock-outs. Altec pays for 55% of a month's purchases in the month of purchase, 25% in the following month and the remaining 20% two months after the month of purchase. The ending balance of raw materials at December 31, 2021 is 33,000 kilograms. 5) Altec expects that any payments made in the month of purchase will be subject to 2%. net/30 terms. The purchase discounts are reported as one metric on their administration department's balanced Scorecard. To provide the information for the balanced Scorecard, purchase discounts are included in the selling and administration budget, and are considered a non-cash item. 6) Beginning accounts payable will consist of $227,800 arising from the following estimated direct material purchases for November and December of 2021: SAA purchases in November 2021: $450,500 SAA purchases in December 2021: $306,000 7) Altec's manufacturing process is highly automated. Employees are paid on a per unit basis. Their total pay each month is, therefore, dependent on production volumes and averages $20.00 per hour before benefits. The employer's portion of employee benefits adds 20% to the hourly rate. All payroll costs are paid in the period in which they are incurred. Each unit spends a total of 75 minutes in production. 8) Due to the similarity of the equipment in each of the production stages and the company's concentration on a single product, manufacturing overhead is allocated based on volume (i.e. the units produced). The variable overhead manufacturing rate is $25.95 per unit, consisting of: Utilities--$12.00; Indirect Materials--$5.00; Plant maintenance--$4.50; environmental fee-$1.95; and Other-$2.50. 9) The expected fixed manufacturing overhead costs below cover the twelve months ended December 31, 2021 and are based on actual costs to date and budgeted costs for the duration of the year. Training and development $ 47,520 Property and business taxes 36,000 Supervisor's salary 89,400 Amortization on equipment 227,760 Insurance 92,460 109.000 S 402 740 Other 2 a) The property and business taxes, levied by the municipality covering the calendar year, are paid in one lump sum on June 30 of each year. The expected payment for next year (2022) is $39,000. b) The annual insurance premium is paid at the beginning of April each year, covering the subsequent 12 months, from April 1 of the current year to March 31 of the next year. The premium is expected to go up to $93,300 on April 1, 2022. c) All other cash-related" fixed manufacturing overhead costs are incurred evenly over the year, paid as incurred, and are not expected to change in 2022. d) Altec uses the straight line method of amortization. 10) In 20x1, the average total cost to manufacture one unit was $93.90 under absorption costing 11) Selling and administrative expenses (S&A) are known to be a mixed cost; however, there is a lot of uncertainty about what portion is fixed and what is variable. Previous experience has provided the following information: Lowest level of sales: 42,500 units Total S&A Expenses: $1,273,123 Highest level of sales: 87,500 units Total S&A Expenses: $2,493,073 These costs are paid in the month in which they occur. Not included in the above expenses are bad debt expense and the purchases discount 12) Sales are on a cash and credit basis, with 21% collected during the month of the sale, 42% the following month, and 35% the month thereafter. 2% of sales are uncollectible (bad debt expense) 13) Sales in November and December 2021 are expected to be $1,100,000 and $1,600,000 respectively. Based on the above collection pattern this will result in accounts receivable of $1,617,000 at December 31, 2021 which will be collected in January and February, 2022. 14) During the fiscal year ending December 31, 2022, Altec will be required to make monthly income tax installment payments of $10,000. Outstanding income taxes from the year ended December 31, 2021 must be paid in March 2022. Income tax expense is estimated to be 25% of income before tax. Income taxes for the year ended December 31, 20x2, in excess of installment payments, will be paid in March, 2023. 15) Altec is planning to acquire additional manufacturing equipment for $304,750 cash. 40% of this amount is to be paid in April 2022, the rest in May 2022. The manufacturing overhead costs shown above already include the amortization on this equipment. 16) Altec. has a policy of paying dividends at the end of each quarter. The president tells you that the board of directors is planning on continuing their policy of declaring dividends of $32,000 per quarter. 17) An arrangement has been made with the local bank that if Altec maintains a minimum balance of $15,000 in their bank account, they will be given a line of credit at a preferred 3 rate of 5% per annum. All borrowings from and repayments to the bank must be in multiples of $1,000 and interest must be paid at the end of each month. All borrowing is considered to occur on the first day of the month, repayments on the last day of the month. Therefore, the amount subject to interest each month is the balance owing at the beginning of the month plus any amounts borrowed at the beginning of the month. Note that any amounts repaid that month do not reduce the amount subject to interest that month because they are assumed repaid on the last day of the month. 18) A listing of the estimated balances in the company's ledger accounts as of December 31, 2021 is given below (this is the ending balance sheet for 2021): Cash Accounts receivable Inventory-raw materials Inventory-finished goods Prepaid insurance Capital assets (net) $ 15,680 1,617,000 28,050 28,170 23,115 1,328,000 $ 3,040,015 Bank loan payable Accounts payable Income tax payable Common Shares Retained earnings $ 102,000 227,800 11.200 1,200,000 1.610 500 S3.04.015 Required: Part 1(15 points) 1. Prepare a monthly master budget for Altec Manufacturing Inc for the year ended December 31, 2022, including the following schedules: (Use the templates provided) Sales Budget & Schedule of Cash Receipts Production Budget Direct Materials Budget & Schedule of Cash Disbursements Direct Labour Budget Manufacturing Overhead Budget Cost of Goods Manufactured Budget Ending Finished Goods Inventory Budget Cost of Goods Sold Budget Selling and Administrative Expense Budget Cash Budget 2. Prepare a budgeted income statement and a budgeted statement of retained earnings for the year ended December 31, 2022, using absorption costing. 3. Prepare a budgeted balance sheet as at December 31, 2022. Altec Manufacturing Inc. Sales Budget For the year ended December 31, 2022 Jan Mar Jun Jul Aug Sep Oct Apr 9% Year Feb 5% May 7% Noy 13% Dec 15% 9% 10% Percent of Annual Sales Expected sales in units Selling price per unit Budgeted Sales Revenue 2,400 160 384,000 Altec Manufacturing Inc. Schedule of Bad Debts Expense For the year ended December 31, 2022 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Noy Dec Year Uncollectible portion of sales 7.690 Altec Manufacturing Inc. Schedule of Expected Cash Collections For the year ended December 31, 2022 Feb Mar Apr May Jun Aug Sep Oct Nov Dec Year Collections from: Current month sales Prior month's sales Two months prior sales Total cash collections Jan 80,640 672,000 385,000 1.137.640 Altec Manufacturing Inc. Schedule of Ending Accounts Receivable as at December 31, 2022 amount from Nov x2 Dec x2 total uncollected 35.0% 77.0% ALTERNATIVE SHEDULE OF CASH COLLECTIONS: all else remains the same Altec Manufacturing Inc. Schedule of Expected Cash Collections For the year ended December 31, 2022 Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year Collection of Sales made inc November (NR) December (NR) Jan 385,000 672,000 80,640 Feb Mar Apr May June July August Sept Oct Nov Dec 1.137,640 Altec Manufacturing Inc. Schedule of Ending Accounts Payable For the year ended December 31, 2022 % unpaid Amour Month Nov x2 Dec x2 total 20% 45% Altec Manufacturing Inc. Schedule of Ending Raw Materials Inventory For the year ended December 31, 2022 Kg in ending inventory per DM budget Price per kg Cost of ending raw materials inventory ALTERNATIVE SCHEDULE OF CASH DISBURSEMENTS FOR PURCHASES: al else remains the same Altec Manufacturing Inc. Schedule of Expected Cash Disbursement for Purchases of Raw Material SAA (Alternate) For the year ended December 31, 2022 Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec urchase discount JP from November JP from December an Jan 2,394 90,100 76,500 119,705 eb -pr Hay aug Cep -OV Sec atal 203.011 Altec Manufacturing Inc. Schedule of Ending Accounts Payable For the year ended December 31, 2022 unpaid Month Nov 2 2096 4596 Amount 860 580 272 835 1,133 415 Dec 2 Altec Manufacturing Inc. Schedule of Ending Raw Materials Inventory For the year ended December 31, 2022 Kain ending inventory per DM budget Price per kg Cost of ending raw materials inventory 70.720 0.85 60117 s ALTERNATIVE SCHEDULE OF CASH DISBURSEMENTS FOR PURCHASES. all else remains the same Altec Manufacturing Inc. Schedule of Expected Cash Disbursement for Purchases of Raw Material SAA (Alternate) For the year ended December 31, 2022 Feb Mar Apr Mary Jun Jul Aug Sep Oct Nov Dec Year Purchase discount AP from November AP from December Jan Jan (2394) 90,100 76,500 119,705 Feb Apr Aug Sep OC! Nov 223911 Altec Manufacturing Inc. Schedule of Prepaid Insurance For the year ended December 31, 2022 Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year Balance at beginning of month Expensed during the month Balance before premiums paid Premium paid Balance at and of month Jan 23115 -7.705 15,410 15,410 Altec Manufacturing Inc. Cost of Goods Manufactured Budget For the year ended December 31, 2022 Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Year Production in Units DM used in production (from DM schedule) DL added to production (from DL schedule) Variable Manuf. Overhead (from OH sched.) Fixed manuf. Overhead (from OH schedule) Total COGM Jan 3.620 T80.235 108,600 93,039 50.476 422,252 Production cost per unit for the year Consisting of: DM cost per unit DL cost per unit VOH cost per unit FMOH cost per unit Altec Manufacturing Inc. Ending Finished Goods Inventory Budget (Absorption Costing) For the year ended December 31, 2022 Cost of ending FG inventory at end of year Units in ending inventory Total cost per unit Total cost of ending inventory Altec Manufacturing Inc. Cost of Goods Sold Budget For the year ended December 31, 2022 Beginning inventory Cost of Goods Manufactured Cost of goods available Ending inventory Cost of Goods Sold Altec Manufacturing Inc. Cash Budget For the year ended December 31, 2022 Feb Mar Apr May Jul Aug Sep Oct Ney Dec Year 15,600 1,137 640 1.159,320 Cash balance beginning Addrocolos Collections from somers Total cash available Less disbursements: Direct materials Direct labour Manufacturing overhead Selling and administrative expenses Income Tax in aliments Tax payable Interest expense paid monthly Capital asset purchases Dividend payment Total disbursements Minimum cash balance required Excesa (deficiency of cash before financing (283 911) 1100,600) (114,482) (75,143) (10,000) 59050 (15.000! 546,750 Financing Borrowed is month Repaid this month Total financing Add back minimum cash balance Cash balance, ending 110.000 112 000 15,000 459,759 S. Bank loan balance at end of month Loan balance for interest calculation 102,000 Altec Manufacturing Inc. Schedule of Income Taxes Payable For the year ended December 31, 2022 Taxes owing at beginning of year Add income taxes for the year (WS Deduct payments during the year: balance owing at begin installments Taxes owing and of year Altec Manufacturing Inc. Budgeted Income Statement For the year onded December 31, 2022 Sales Cost of goods sold Gross Margin Seling & administrative expenses Net Operating income Interest expone Net income before taxes Income tax expense Nenoom Altec Manufacturing Inc. Budgeted Statement of Retained Earnings For the year ended December 31, 2022 Retared earnings beginning of year Ne income Sub total Dividends declared Retared earnings erd of year Altec Manufacturing Inc. Budgeted Balance Sheet as at December 31, 2022 Assets Cash Accounts Receivable Inventory Raw Materials Inventory: Finished goods Prepad insurance Captal assets (net) Total Assets Liabilities and Shareholders' Equity Liabilities Bark Loon Payable Accounts payable Interest payable Income taxes payable Total Liabilities Shareholders' Equity Common Shares Retared amings Total Shareholders' equity Total Liabilities & Shareholders' Equity