PART 3 Objective The objective of Part 3 is to reinforce your understanding of the preparation of budgets. Operating and Financial Budgets. Chris has become concerned about the asked to prepare some budgets for the first quarter of 2020: the three months of January, February and March and the quarter in total. Chris would like to begin the process with a production budget and related purchases budgets for materials. Since the first quarter of the year is the slowest in terms of sales, Chris has asked you to also produce a cash budget for each month and the quarter in total in order to ensure he has adequate cash. He would also like you to prepare a budgeted quarterly income statement. The following sales-related information is provided: profitability and cash needs for the business as it grows. You have been Budgeted 2020 Unit Sales: Pairs of flip-flops March 8,000 Additional information for your budget preparation is as follows: a) Given the sales mix expected for 2020, the weighted average sales price per pair of flip-flops for the budget period will be $12.50 All sales are on account (credit) and are collected 30% in the month of sale and 70% in the month following the month of sale. Accounts receivable from December 2019 credit sales are expected to be $145,600 on 12/31/19 Fashion Forward Flip-flops has a policy that each month's ending inventory of finished goods (pairs of flip-flops) should be 15% of the following month's sales in units. Ending inventory on December 31, 2019 followed this pattern. Ending inventory of rubber pellets (direct materials) should be 20% of the next month's production needs in pounds. On average, each pair of flip flops will take 0.40 pounds of rubber pellets. The expected price for material is$3.50 per pound. The firm's December 2019 ending inventory is expected to be 20% of January's production needs in pounds. Considering the April production schedule, the desired ending inventory of materials in March is 1,200 pounds. Because the firm has redesigned their sandals to eliminate the bottom sole, no rubber sheets will be purchased during the first quarter of 2020 Materials purchases are paid in the month following the purchases on 12/31/19 balance sheet is expected to be $22,600. b) c) d) f purchase. Accounts Payable for e) e rate for 2020 is $20.00 per hour. Direct Each unit produced will take 0.08 DLH. The esti labor costs are paid 80% in the month in which the work is performed and 20% n the folowing month. Amounts owed (wages payable) for direct labor were expected to be $5,000 on the 12/31/19 balance sheet This amount will be paid in January g) Manufacturing overhead (MOH) for 2020 is budgeted to be $431,250, based on 18,750 DLH, resulting in an overhead rate of S23 00 per direct labor hour. Depreciation on the plant (included in total MOH) is $240,006 per year. The remaining fixed and is $153,744 per year or $12,812 per month. The budgeted MOH rate for fixed overhead (including depreciation) is $21.00 per DLH. Variable overhead for the plant is budgeted at $2.00 per direct labor hour and is paid in the month incurred. In 2020 Chris's sales staff will be paid entirely on commission at a rate of 4% of sales. All commissions are paid in the month of the sale is paid in the month incurred MOH, exclusive of depreciat h) i) Administrative-salaries are paid in the month incurred, and are $624,000 per year or $$2,000 per month ) Chris will incur a S14,000 cash expenditure in January to provide training for his sales staff k) Chris plans to buy a series of ads in several magazines that will cost $13,000 per month. The ads will begin 1) Depreciation on the fixed assets used for selling and administration will be $5,000 per month. Rent on m) Chris will pay a cash dividend of $4,000 in January to run in February and at that time he will pay cash for both the January and February ads administrative space will be $4,000 per month. Chris will prepay the first six month's rent in January. n) Chris intends to purchase equipment costing $178,000 for packaging flip- lops in March. The equipment o) Fashion Forward Flip-flops has a line of credit with a local bank and a policy that the ending cash balance interest of 1% per month at the end of each quarter and will use any excess cash above the will be installed in March but use of the equipment will not begin until April, so no depreciation will be taken on the new equipment in the first quarter of the year each month must be at least $10,000. The cash balance on December 31, 2019 was expected to be $10,800 The company can borrow in increments of $1,000 at the beginning of the month. The firm pays accumulated minimum balance to pay down on the line of credit balance at the end of the quarter The tax rate for Fashion Forward Flip-flops is 25% of income before tax (operating income less interest) A tax payment of $17,000 will be made in January. p) Required: Prepare your answers to the following requirements in Packet 2: Hint: See the formats in problem 9-57 A and adjust as needed Prepare a production budget to calculate production in units for the months of January, February, and March and for the quarter in total. 2. Prepare quarter in a direct materials budget for pounds of material for January, February, and March and for the total. Multiply pounds by price at the bottom of the budget to get the dollar value of purchases. Prepare a sales budget showing units and dollars and a cash collections budget for the months of January Prepare a labor budget in hours and dollars and a cash payments for labor budget for the months of January February, and March and for the quarter in total February, and March and for the quarter in total. . Using the information from parts 3. through 5. and the additional information presented above, prepare a combined cash budget for the months of January, February, and March and for the quarter in total. Any cash flows that are not summarized in requirements 3. through S, should be shown as separate line items in the budget above. Use the variable and fixed manufacturing overhead rates to calculate overhead cost per unit. Remember that the rates are expressed per DLH, not per unit 7. Prepare a budgeted income statement for the first quarter of 2020. Compute cost of goods sold using the budgeted manufacturing cost per unit calculated in 7 above. You do not need to do a separate schedule of cost of Prepare a schedule calculating the budgeted manufacturing cost per unit using the information provided Calculate the following amounts that would appear on the 3/3 1/20 budgeted balance sheet Accounts Receivable Accounts Payable for Material and Labor Direct Materials Inventory in Dollars Cash goods manufactured and sold Fashion Forward Flip-flops Combined Cash Budget For the Quarter Ended March 31, 2020 Jamuaury Februaryarch Quarter Totau caun.auntacble 20% 00 212,2016 268 5SISS 23.3041 1S,21 27.120 75612 January ACH 7003 14 Fashion Forward Flip-flops Budgeted Manufacturing Cost per Unit For the Quarter Ended March 31, 2020 Cost Per Unit 7. Fashion Forward Flip-flops Budgeted Income Statement For the Quarter Ended March 31, 2020 Balance sheet values 3/31/20 8. Accounts Receivable Accounts Payable (material and labor) Direct Materials Inventory (dollars) Cash 15