P22-42. Developing a Master Budget for a Manufacturing Organization: Challenge Problem LO3, 4 Electric Monkey Computer Accessories assembles a computer networking device from kits of imported components. You have been asked to develop a quarterly and annual operating budget and pro forma income statements for next year. You have obtained the following information: Beginning-of-year balances Cash $ 75.000 Accounts receivable (previous quarter's sales). $245,000 Raw materials. 950 kits Finished goods 1,500 kits Accounts payable (materials) $125,000 Borrowed funds. $ 30,000 Desired end-of-year inventory balances Raw materials 1.000 kits Finished goods 1.600 kits Desired end-of-quarter balances $ 30,000 Raw materials as a portion of the following quarter's production 0.20 Finished goods as a portion of the following quarter's sales. 0.30 Manufacturing costs Standard cost per unit Units Unit price Total 1 kit Raw materials $75.00 $75.00 Direct labor hours at rate. 0.50 hour $30.00 15.00 Variable overhead/labor hour 0.50 hour $ 5.00 2.50 Total standard variable cost $92.50 Cash... continued $110,000 15,000 $125,000 $8.00 $150,000 7,500 $157,500 continued from previous page Fixed cost per quarter Cash Depreciation Total. Selling and administrative costs Variable cost per unit Fixed costs per quarter Cash Depreciation Total.. Interest rate per quarter Portion of sales collected Quarter of sale Subsequent quarter Bad debts... Portion of purchases paid Quarter of purchase Subsequent quarter Unit selling price. Sales forecast Quarter Unit sales 0.015 0.70 0.29 0.01 0.60 0.40 $225.00 First 4,400 Second 4,600 Third 4,500 Fourth 4,800 Additional information All cash payments except purchases are made quarterly as incurred. All borrowings occur at the start of a quarter. All repayments on borrowings occur at the end of a quarter. At the time the principal is repaid, interest is paid on the portion of principal that is repaid. Borrowings and repayments may be made in any amount. Required a. A sales budget for each quarter and the year. (Hint: Use of spreadsheet software strongly recom mended for this problem.) b. A production budget for each quarter and the year. c. A purchases budget for each quarter and the year. d. A manufacturing cost budget for each quarter and the year. e. A selling and administrative expense budget for each quarter and the year. f. A cash budget for each quarter and the year. g. A pro forma contribution income statement for each quarter and the year