Problem 9-73 Understanding Relationships, Master Budget, Comprehensive Optima Company is a high-technology organization that produces a mass-storage system. The design of Optima's system is unique and represents a breakthrough in the industry. The units Optima produces combine positive features of both compact and hard disks. The company is completing its fifth year of operations and is preparing to build its master budget for the coming year (20XT). The budget will detail each quarter's activity and the activity for the year in total. The master budget will be based on the following information: b. Unit sales by quarter for 20X1) are projected as follows: ales porting schedule that details the cash collections from Review OBJECT 1. Fourth-quarter sales for 20X0 are 55,000 units. First quarter 65.000 Second quarter 70,000 Third quarter 75,000 Fourth quarter 90,000 The selling price is $400 per unit. All sales are credit sales. Optima collects 85% of all sales within the quarter in which they are realized; the other 15% is collected in the following quarter. There are no bad debts. c. There is no beginning inventory of finished goods. Optima is planning the following ending finished goods inventories for each quarter: First quarter 13,000 units Second quarter 15,000 units Third quarter 20,000 units 10,000 units Fourth quarter (Continued) Probler Willison 0.2 yard 50.05 follow found in this year's beginning inventory. salaries are paid on the 15th and 30th of each month. budgeted production in units. are paid for in the quarter incurred. 15% satis che dira Re d. Each mass-storage unit uses 5 hours of direct labor and three units of direct c. There are 65.700 units of direct materials in beginning inventory as of January 1, Laborers are paid $10 per hour and one unit of direct materials costs $80. the end of each quarter, Optima plans to have 30% of the direct materials quarters un sales. Optima will end the year with the same amount of duct E. Optima buys direct materials on account. Half of the purchases are paid for the of acquisition, and the remaining half are paid for in the following quartet Way & Fixed overhead totals $1 million each quarter. Of this total, 350.000 reps depreciation. All other fixed expenses are paid for in cash in the quarter incurral. The fixed overhead rate is computed by dividing the year's total fixed overhead by the years h. Variable overhead is budgeted at $6 per direct labor hour. All variable overhead i. Fixed selling and administrative expenses total $250,000 per quarter, including Variable selling and administrative expenses are budgeted at STO per unit old. 8. Cost of goods sold budget (Note: Assume that there is no change in work-in-process depreciation. and administrative expenses are paid for in the quarter incurred. k. The balance sheet as of December 31, 20X0, is as follows: Assets $ 250,000 Cash Direct materials inventory 5.256,000 3.300.000 Accounts receivable 33,500,000 Plant and equipment, net Total assets $42.306.000 Liabilities and Stockholders' Equity Accounts payable $ 7,248,000 Capital stock 27,000,000 Retained earnings 8,058,000 Total liabilities and stockholders' equity $42,306,000 "For purchase of direct materials only. 1. Optima will pay quarterly dividends of $300,000. At the end of the fourth quarter, 92 million of equipment will be purchased. Required: Prepare a master budget for Optima Company for each quarter of 20X1 and for the years total. The following component budgets must be included: 1. Sales budget 2. Production budget 3. Direct materials purchases budget 4. Direct labor budget 5. Overhead budget 6. Selling and administrative expenses budget 7. Ending finished goods inventory budget inventories.) F 10. Pro forma income statement (using absorption costing) (Note: Ignore income taus 11. Pro forma balance sheet (Note: Ignore income taxes.)