Operating Budget, Comprehensive Analysis Ponderosa, Inc., produces wiring harness assemblies used in the production of semi-trailer trucks. The wiring harness assemblies are sold to various truck manufacturers around the world. Projected sales in units for the coming five months are given below. January 10,000 February 10,500 March 13,000 April May 16,000 18,500 The following data pertain to production policies and manufacturing specifications followed by Ponderosa: a. Finished goods inventory on January 1 is 900 units. The desired ending inventory for each month is 20 percent of the next month's sales. b. The data on materials used are as follows: Direct Material Per-Unit Usage Unit Cost Part #K298 Part #C30 2 3 $4 7 Inventory policy dictates that sufficient materials be on hand at the beginning of the month to satisfy 30 percent of the next month's production needs. This is exactly the amount of material on hand on January 1. c. The direct labor used per unit of output is one and one-half hours. The average direct labor cost per hour is $20. d. Overhead each month is estimated using a flexible budget formula. (Activity is measured in direct labor hours.) Fixed Cost Component Variable Cost Component Supplies $1.00 Power 0.20 Maintenance 12,500 1.10 Supervision 14,000 Depreciation 45,000 Taxes Other 4,300 86,000 - 1.60 e. Monthly selling and administrative expenses are also estimated using a flexible budgeting formula. (Activity is measured in units sold.) Fixed Costs Salaries $ 88,500 Commissions Depreciation Shipping Other Variable Costs $1.40 25,000 137,000 3.60 1.60 f. The unit selling price of the wiring harness assembly is $110. g. In February, the company plans to purchase land for future expansion. The land costs $68,000. h. All sales and purchases are for cash. The cash balance on January 1 equals $62,900. The firm wants to have an ending cash balance of at least $25,000. If a cash shortage develops, sufficient cash is borrowed to cover the shortage and provide the desired ending balance. Any cash borrowed must be borrowed in $1,000 increments and is repaid the following month, as is the interest due. The interest rate is 12 percent per annum. Required: Prepare a monthly operating budget for the first quarter with the following schedules: 1. Sales budget Units Unit selling price Sales 2. Production budget January February March Total Unit sales Desired ending inventory Total needed Less: Beginning inventory Units produced January February March Total 3. Direct materials purchases budget Units produced Dir. mat. per unit Production needs Desired EI Total needed Less: BI Dir. mat. to purchase Cost per unit Total purchase cost January February Part K298 Part C30 Part K298 Part C30 Part K298 March Part C30 Total Part K298 Part C30 4. Direct labor budget. Round your answers to two decimal places, if required. Units to be produced Direct labor time per unit (hrs.) Total hours needed Wages per hour Total direct labor cost January February 5. Overhead budget. Round your answers to two decimal places, if required. January Budgeted direct labor hours Variable overhead rate Budgeted var. overhead $ Budgeted fixed overhead Total overhead cost February March March Total Total 6. Selling and administrative expense budget. Round your answers to the nearest cent, if required. Planned sales Variable selling & administrative expense per unit Total variable expense Fixed selling & administrative expense: Salaries Depreciation Other Total fixed expenses Total selling & administrative expenses January February March Total $ $ 7. Ending finished goods inventory budget. Round intermediate calculations to the nearest cent. Round your answers to the nearest cent, if required. Unit cost computation: Direct materials: Part K298 Part C30 Direct labor Overhead: Variable Fixed Total unit cost Number of units Finished goods 8. Cost of goods sold budget 10000 100 Direct materials used Part K298 Part C30 Direct labor used Overhead Budgeted manufacturing costs Add: Beginning finished goods Goods available for sale Less: Ending finished goods Budgeted cost of goods sold 9. Budgeted income statement (ignore income taxes) Sales Less: Cost of goods sold Gross margin Less: Selling and administrative expense Income before income taxes 10. Cash budget Enter a negative balance as a negative amount, and if an amount is zero enter "0". Beginning balance Cash receipts Total cash available Disbursements: Purchases DL payroll Overhead Marketing & admin Land Total disbursements Ending balance Financing: Borrowed/repaid Interest paid Ending cash balance January February March Total