1. Operating Budget, Comprehensive Analysis

   Allison Manufacturing produces a subassembly used in the production of jet aircraft engines. The assembly is sold to engine manufacturers and aircraft maintenance facilities. Projected sales in units for the coming 5 months follow:

   January	40,000
   February	50,000
   March	60,000
   April	60,000
   May	62,000

   The following data pertain to production policies and manufacturing specifications followed by Allison Manufacturing:

   1. Finished goods inventory on January 1 is 32,000 units, each costing $166.06. The desired ending inventory for each month is 80% of the next month's sales.
   2. The data on materials used are as follows:

      Direct Material	Per-Unit Usage		DM Unit Cost ($)
      Metal	10 lbs.		8
      Components	6		5

      Inventory policy dictates that sufficient materials be on hand at the end of the month to produce 50% of the next month's production needs. This is exactly the amount of material on hand on December 31 of the prior year.
   3. The direct labor used per unit of output is 3 hours. The average direct labor cost per hour is $14.25.
   4. Overhead each month is estimated using a flexible budget formula. (Note: Activity is measured in direct labor hours.)

      	Fixed-Cost Component ($)		Variable-Cost Component ($)
      Supplies			1.00
      Power			0.50
      Maintenance	30,000		0.40
      Supervision	16,000
      Depreciation	200,000
      Taxes	12,000
      Other	80,000		0.50

   5. Monthly selling and administrative expenses are also estimated using a flexible budgeting formula. (Note: Activity is measured in units sold.)

      	Fixed Costs ($)		Variable Costs ($)
      Salaries	50,000
      Commissions			2.00
      Depreciation	40,000
      Shipping			1.00
      Other	20,000		0.60

   6. The unit selling price of the subassembly is $205.
   7. All sales and purchases are for cash. The cash balance on January 1 equals $400,000. The firm requires a minimum ending balance of $50,000. If the firm develops a cash shortage by the end of the month, sufficient cash is borrowed to cover the shortage. Any cash borrowed is repaid at the end of the quarter, as is the interest due (cash borrowed at the end of the quarter is repaid at the end of the following quarter). The interest rate is 12% per annum. No money is owed at the beginning of January.

   Required:

   1. Prepare a monthly operating budget for the first quarter with the following schedules. (Note: Assume that there is no change in work-in-process inventories.)

   a. Schedule 1: Sales Budget. Do not include a multiplication symbol as part of your answer.

   Allison Manufacturing
   Sales Budget
   For the Quarter Ended March 31
   	January	February	March	Total
   Units
   Selling price	$	$	$	$
   Sales	$	$	$	$