Mary Alice Kirkpatrick invented a process that converts liquid waste into a sweet-smelling candle that burns off the waste in an environmentally friendly way. MAK, as her friends call her, has turned that invention into a large-scale company and is now preparing the budget for the quarter ended March 31. She has gathered the following information.

1.

Brad Harmon, MAKs sales manager, reported that the company sold 60,000 candles in December. He has developed the following sales forecast. The expected sales price is $35 per candle.

January		February		March		April		May
55,000		50,000		45,000		46,000		48,000

2.

All sales are made on account. Historically, the company has collected 75% of its sales in the month of sale and 20% in the month following the sale. The remaining 5% of sales are uncollectible.

3.

Sales personnel receive a 3% commission on every candle sold in addition to their monthly salaries. The following monthly fixed selling and administrative expenses are planned for the quarter. However, these amounts do not include the depreciation increase resulting from the budgeted equipment purchase in March (see part 8).

		Monthly Fixed Selling and Administrative Costs
Depreciation			$5,000
Salaries of sales personnel			33,255
Advertising			12,000
Management salaries			24,000
Total costs			$74,255

4.

The company requires ending finished goods inventory to equal 15% of the following months budgeted sales, in units. On December 31, 8,200 candles were on hand.

5.

Ten ounces of raw materials are required to create each finished candle. The company wants to have raw materials on hand at the end of each month equal to 20% of the following months production needs. On December 31, 109,000 ounces of materials were on hand.

6.

The raw materials used in production cost $2.00 per ounce. Eighty percent of the months purchases are paid for in the month of purchase; the rest is paid in the following month. No discount is available.

7.

The standard labor allowed for one candle is 18 minutes. The current direct labor rate is $16 per hour.

8.

On March 1, the company plans to spend $72,000 to replace its office equipment that is fully depreciated. The new equipment is expected to have a ten-year life, with no residual value.

9.

The budgeted monthly variable and fixed overhead are as follows. Variable overhead is based on the number of units produced. The fixed overhead budget is based on an annual production of 600,000 candles.

		Monthly Fixed Overhead		Variable Cost/Unit
Depreciation		$ 15,000
Indirect materials		33,000		$0.20
Indirect labor		86,000		0.40
Utilities		27,000		0.20
Property taxes		16,000
Maintenance		35,500		0.40
Total costs		$212,500		$1.20

10.

MAK must maintain a minimum cash balance of $100,000. An open line of credit at a local bank allows the company to borrow up to $200,000 per quarter in $1,000 increments.

11.

All borrowing is done at the beginning of the month, and all repayments are made at the end of a month in $1,000 increments. Accrued interest is paid only when the principal is repaid. The interest rate is 6% per year.

12.

A quarterly dividend of $60,000 will be declared and paid in January.

13.

Income taxes payable for the first quarter will be paid on January 15. MAKs tax rate is 35%.

14.

The December 31 balance sheet is as follows:

		December 31
Cash		$ 105,000
Accounts receivable		420,000
Raw materials inventory		218,000
Finished goods inventory		248,050
Plant & equipment		640,000
Accumulated depreciation		(160,000)
Total assets		$ 1,471,050
Accounts payable		$ 243,000
Income taxes payable		76,000
Common stock		245,000
Retained earnings		907,050
Total liabilities and equities		$ 1,471,050

(a)

Prepare all components of MAKs master budget for the first quarter of the year. (Enter negative amounts using either a negative sign preceding the number e.g. -45. Do not leave any answer field blank. Enter 0 for amounts.)

Selling and Administrative Expense Budget

Production Budget

Materials Purchases Budget

Direct Labor Budget

Manufacturing Overhead Budget

Ending Inventory and Cost of Goods Sold Budget

Cash Receipts Budget

Cash Payments for Inventory Budget

Cash Budget