Preparation of a complete master budget LO P1, P2, P3

The management of Manufacturing prepared the following estimated balance sheet for March 2017:

MANUFACTURING

Estimated Balance Sheet

March 31, 2017AssetsCash$50,000Accounts receivable434,240Raw materials inventory84,210Finished goods inventory368,000Total current assets936,450Equipment, gross602,000Accumulated depreciation(151,000)Equipment, net451,000Total assets$1,387,450Liabilities and EquityAccounts payable$196,610Short-term notes payable12,000Total current liabilities208,610Long-term note payable505,000Total liabilities713,610Common stock336,000Retained earnings337,840Total stockholders' equity673,840Total liabilities and equity$1,387,450

Management gathers the following information:

1. Sales for March total 23,000 units. Forecasted sales in units are as follows: April, 23,000; May, 15,300; June, 20,400; and July, 23,000. Sales of 241,000 units are forecasted for the entire year. The product's selling price is $23.60 per unit and its total product cost is $20.00 per unit.
2. Company policy calls for a given month's ending raw materials inventory to equal 50% of the next month's materials requirements. The March 31 raw materials inventory is 4,210 units, which complies with the policy. The expected June 30 ending raw materials inventory is 4,100 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials.
3. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's expected unit sales. The March 31 finished goods inventory is 18,400 units, which complies with the policy.
4. Each finished unit requires 0.50 hours of direct labor at a rate of $15 per hour.
5. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $2.80 per direct labor hour. Depreciation of $21,520 per month is treated as fixed factory overhead.
6. Sales representatives' commissions are 10% of sales and are paid in the month of the sales. The sales manager's monthly salary is $3,100.
7. Monthly general and administrative expenses include $13,000 administrative salaries and 0.5% monthly interest on the long-term note payable.
8. The company expects 20% of sales to be for cash and the remaining 80% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale).
9. All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases are fully paid in the next month.
10. The minimum ending cash balance for all months is $41,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance.
11. Dividends of $11,000 are to be declared and paid in May.
12. No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 40% in the quarter and paid in the third calendar quarter.
13. Equipment purchases of $131,000 are budgeted for the last day of June.

Required:

Prepare the following budgets and other financial information as required. All budgets and other financial information should be prepared for the second calendar quarter, except as otherwise noted below.(Round calculations up to the nearest whole dollar, except for the amount of cash sales, which should be rounded down to the nearest whole dollar.):

1.Sales budget.

2.Production budget.

3.Raw materials budget.

4.Direct labor budget.

5.Factory overhead budget.

6.Selling expense budget.

7.General and administrative expense budget.

8.Cash budget.

9.Budgeted income statement for the entire second quarter (not for each month separately).

10.Budgeted balance sheet.

Requiredl RequiredZ Required3 Required4 Required5 Require! Sales budget. (Round Budgeted unit price to 2 decimal places.) --- _ June 2017 --_ Totals for the second quarter _-_ Required 1 Required 2 Required 3 Required 4 Required 5 Required 5 Required 7 R Direct labor budget. (Round per unit values to 2 decimal places.) Budgeted production (units) - - -_ Total labor hours needed ---_ Budgeted direct labor cost ____ Complebe this question by entering your answers In the tabs below. Budgeted income statement For the entire second quarter (not for each month separately). (Round your final answers to the nearest whole dollar.) Operating expenses Total operating expenses