Required:

ABC's master budget for 20x1 by completing the following schedules and statements. ( by showing calculations for the four quarters)

1. Sales budget

2. Cash receipts budget

3. Production budg

4. Direct materials and materials purchase budget

5. Direct labor budget

6. Overhead budget

7. Summary cash budget

8. Budgeted schedule of cost of goods manufactured and sold for the year 20x1

9. Budgeted income statement for 20x1

10. Budgeted statement of retained earnings for 20x1

11. Budgeted balance sheet as of December 31, 20x1.

6. Projected production costs in 201 are as follows: The Amazing Building Company (ABC) is in the process of completing their annual budget for 20X1. During November of 20x0, Amanda Brick, President was discussing the company's master budget with her staff. Brick updated the group that she has decided to go ahead and purchase the industrial robot they have been considering. She plans to make the acquisition on January 2 of next year, and expects it will take most of the year to train the personnel and reorganize the production process to take full advantage of the new equipment. When questioned about funding the purchase, Brick replied as follows: "The robot will cost $1,000,000. We'll finance it with a one-year $1,000,000 loan from National Savings and Loan. I've negotiated a repayment schedule of four equal installments on the last day of each quarter. The interest rate will be 7. The predetermined overhead rate is $10 per direct labor hour. The following production 10%, and interest payments will be quarterly as well." Therefore, the outstanding balance for all of Q1 would be $1,000,000 with a $250,000 payment due on the last day of Q1,$750,000 for all of Q2 with a $250,000 payment due on the last day of Q2, etc. and being fully paid off by the end of the year. ABC is a manufacturer of roof trusses. The firm's two product lines are designated as S (small trusses, 15 feet long) and L (large trusses, 22 feet long). The primary raw material is dimensional lumber. Allowing for normal breakage and scrap lumber, ABC can get either four S trusses or two L trusses out of a crate of lumber. Other raw materials, such as nails and glue, are insignificant in cost and are treated as indirect materials. Jane Bean, ABC's controller, is in charge of preparing the master budget for 20x1. She has gathered the following information: All of these costs will be paid in cash during the quarter incurred except for the depreciation charges. 1. Sales in the fourth quarter of 20x0 are expected to be 60,000S trusses and 70,000L trusses. The 8. ABC's quarterly selling and administrative expenses are $125,000, paid in cash. sales manager predicts that over the next two years, sales in each product line will grow by 5,000 9. Bean anticipates that dividends of $60,000 will be declared and paid in cash each quarter. units each quarter over the previous quarter. For example, S truss sales in the first quarter of 20xl are expected to be 65,000 units. 2. ABC's sales history indicates that 60 percent of all sales are on credit, with the remainder of the sales in cash. The company's collection experience shows that 80 percent of the credit sales are collected during the quarter in which the sale is made, while the remaining 20 percent is collected in the following quarter. 3. The S truss sells for $12, and the L truss sells for $18. These prices are expected to hold constant throughout 20x1. 4. ABC's production manager attempts to end each quarter with enough finished goods inventory in each product line to cover 20 percent of the following quarter's sales. Moreover, an attempt is made to end each quarter with 20 percent of the crates of lumber needed for the following quarter's production, with Q420xl desired ending inventory being 9,400 crates. Since metal strips are purchased locally, ABC buys them on a just-in-time basis; inventory is negligible. 5. All of ABC's direct materials purchases are made on account, and 80 percent of each quarter's purchases are paid in cash during the same quarter as the purchase. The other 20 percent is paid in the next quarter