SUBJECT: Master Budget for the fiscal year July 1, 2020 - June 30, 2021 Our controller, Tommy Swain is negotiating with potential new Wood suppliers in Kentucky. We need the Large Box Car Division's Master Budget for the fiscal year ended (36) June 30, 2021 for our corporate strategic planning process, and we cannot wait for Tommy's return from Kentucky. We would like you to prepare the Large Box Car Division's Master Budget for the fiscal year ended June 30, 2021. The deliverables are as follows: 1. Sales budget, including a schedule of expected cash collections. 2. Production budget. 3. Direct materials budget, including a schedule of expected cash disbursements for materials. 4. Direct labor budget. 5. Manufacturing overhead budget. 6. Ending finished goods inventory budget calculating the expected value of the finished goods inventory as of (36) June 30, 2021. * 7. Selling and administrative expense budget. 8. Cash budget. 9. Budgeted income statement for the year ended (36) June 30, 2021. * 10. Budgeted balance sheet for (36) June 30, 2021. All the Master Budget schedules except those marked with an asterisk for the Large Box Car Division should include a column for each quarter and a total column for the fiscal year. We only need annual totals for the budgeted financial statements (schedules 9 and 10) and we only need a year-end total for the value of finished goods inventory (schedule 6). The hard copies of these budget schedules should be delivered by the company deadline. You can print more than one schedule per page, but do not have a page break in the middle of a budget schedule. I like to be able to view an entire budget schedule without flipping back and forth between pages. Please also use a type font of between 10-12 points for printing. We also need you to submit (via e-mail) the Excel spreadsheet that you used to create the budget schedules you print so we can use the spreadsheet as a starting point for future budgets. Upload the Excel spreadsheet on Blackboard. We need that spreadsheet file the night before the meeting. I've attached a brief description of the Large Box Car Division to the budget data Tommy gave me before he left for Kentucky. We eagerly await your results. Sincerely, mark Mark Swain Tommy's Box Cars During 2020-2021 fiscal year, the average selling price for large box cars is expected to be (1) $115 per car. The Large Box Car Division forecasts the following units of sales. Quarter First Second Third Fourth Box Car UNIT Sales (2-5) 65,000 70,000 60,000 65,000 The collection pattern for Accounts Receivable is as follows: o (6) 50 percent of all sales are collected within the quarter in which they are sold o (7) 50 percent of all sales are collected in the following quarter. There are no bad debts/uncollectible accounts. o Due to high demand last year, the Large Box Car Division expects to have (8) zero finished box cars in Inventory on (35) July 1, 2020, the beginning of the first quarter of the new fiscal year (i.e. Beginning Finished Goods Inventory is (8) Zero). To avoid having that problem in the coming fiscal year, the Large Box Car Division would like to have the ending inventory of Box Car at the end of each of the first three quarters equal to (9) 30% of the budgeted sales for the next quarter. They would like to have (10) 10,000 finished Box Cars on hand on (36) June 30, 2021. Quarter First Second Third Fourth Ending FG inventory of Box Cars as a % of the next quarter's budgeted sales (9) 30% 30% 30% ? Ending FG inventory of Box Cars (10) ? ? ? 10,000 Each large box car requires an average of (11) 5.0 feet of wood. The Large Box Car Division buys wood for (13) $4.00 per foot and they expect the price to remain constant throughout the year. They expect to have (12) 50,000 feet of wood (RAW MATERIALS) on hand as of July 1, 2020 ((12) 50,000 ((13) $4.00 = (14) $200,000 - This is beginning Direct Material Inventory), the beginning of the first quarter of the fiscal year. At the end of each of the first three quarters, the Large Box Car Division would like to have their direct materials inventory quantity to equal (15) 25 percent of the amount required for the following quarter's planned production. On (33) June 30, 2021, the end of the fiscal year, Large Box Car Division would like to have (16) 60,000 feet of wood on hand (This is ending Direct Material Inventory). First Second Third Fourth Quarter Ending DM inventory as a % of the next quarter's production requirement (15) 25% 25% 25% ? Ending DM inventory in feet (16) ? ? ? 60,000 The Large Box Car Division buys its wood on account. It pays for (17) 30% of its purchases of direct materials in the quarter in which they were purchased and (18) 70% in the quarter after they were purchased. Each large box car requires (19) 5 hours of direct labor. Employees engaged in direct labor will be paid an estimated (20) $11.00 per labor hour. Wages and salaries are paid on the 15 and 30th of each month. 2 Tommy's Box Cars Variable manufacturing overhead is estimated to be (21) $3.75 per direct labor hour for the coming fiscal year. All variable manufacturing overhead expenses are paid for in the quarter incurred. Fixed manufacturing overhead is estimated to total (22) $120,000 each quarter, with (23) $40,000 out of the total amount of (22) $120,000 representing depreciation on machinery, equipment and the factory. All other fixed manufacturing overhead expenses are paid in cash in the quarter they occur. The fixed manufacturing overhead rate will be computed by dividing the year's total fixed manufacturing overhead by the year's budgeted direct labor hours. Round the fixed overhead rate to the nearest penny. Variable selling and administrative expenses are estimated to be (24) $12.00 per box car sold. Fixed selling and administrative expenses are expected to total (25) $95,000 each quarter, with (26) $30,000 out of the total amount of (25) $95,000 representing depreciation on the office space, furniture and equipment. Other than depreciation, all selling and administrative expenses are paid for in the quarter they occur. On (33) June 30, 2021, the last day of the 4 quarter, the Large Box Car Division plans to buy new machinery and equipment for (27) $1,000,000. The new machinery and equipment will be acquired at the very end of the fiscal year, so it will not be used in production and sales during the coming year and it will not be depreciated until the following year. The Large Box Car Division expects to pay (28) 30% down in cash and finance the remaining (29) 70% of the equipment cost with a note payable from a local bank with whom they do business with. No interest payable will accrue on the equipment note payable until after (33) June 30, 2020 The Division must maintain a minimum cash balance of (30) $100,000. If after accounting for cash receipts and disbursements (including dividends) in the cash budget, the budgeted cash available cash falls below (30) $100,000 in any quarter, the Division will need to borrow cash. They have arranged a line of credit allowing it to borrow in $10,000 increments (.e. they can borrow $10,000 or $20,000 etc. but not an odd amount). Assume borrowing will take place at the beginning of any quarter in which the available cash would otherwise be below (30) $100,000 so that at no time during the quarter will the cash balance fall below (30) $100,000 (after payment of interest). If there is extra cash at the end of the quarter and there is borrowing outstanding, the division should pay down principal (also in increments of $10,000). The bank charges the Division interest at the rate of (31) 3% per quarter. Interest accrued in the quarter will be paid the first day of the next quarter (e.g. Qi's interest is not paid in cash until Q2 and Q2's Interest will be paid in Q3). As a fully owned subsidiary, the Large Box Car Division does not pay income taxes. All income taxes are charged to Tommy's Box Car's, the parent company. Large Box Car Division will pay dividends of (32) $75,000 each quarter to its corporate parent, Tommy's Box Car's. The dividends must be paid, even if the Large Box Car Division has to borrow on its line of credit to make the payment The budgeted balance sheet for the Large Box Car Division on (34) June 30, 2020 (which is the same as the budgeted balance sheet at the beginning of business (35) July 1, 2020) is presented below. Tommy's Box Cars owns 100% of the Capital Stock of the Large Box Car Division LARGE BOX CAR DIVISION - TOMMY'S BOX CARS BUDGETED BALANCE SHEET (34) JUNE 30, 2020 ASSETS LIABILITIES & EQUITY Cash $1,850,000 Accounts Receivable Accounts Payable Notes Payable $850,000 2,900,000 0 3 Tommy's Box Cars Raw Material Inventory (14) 200,000 Capital Stock Plant and Equipment 3,500,000 9.600.000 Retained Earnings 10,200,000 TOTAL ASSETS $14,550,000 TOTAL LIAB. & SE $14.550,000 Cash Budget 21 Q2 23 04 Year Total Item Beginning Cash Balance Add: Cash Collections Total Cash Available Less: Cash Disbursements Direct Materials Direct Labor Manufacturing Overhead Selling & Administrative Equipment Purchases Dividends Total Disbursements Excess (Deficiency) of cash available over disbursements Cash Budget (Financing & Repayment) Q1 92 Item Q3 04 Year Total Excess (deficiency) of cash available over disbursements Interest Payments Cash Budget (Financing & Repayment) Q1 Q2 Item 03 04 Year Total Excess (deficiency) of cash available over disbursements - Interest Payments + Borrowing (at Beginning of QUARTER) - Repayments at the End of QUARTER) + Equip loan (at the end of the year) = Total Financing Ending Cash Balance Loan Balance for Interest Calculation $ OS -0 $ Ending Finished Goods Inventory (at Cost) Hint: Use the information / previously calculated above (i.e. your PDOH) to determine the product cost of one unit. Once completed, multiple the unit cost by the number of units in ending inventory. Ending Finished Goods Inventory Budget Quantity Cost (rate) Total Cost Production per Box Car per boxcar per unit Direct materials Direct labor Manufacturing overhead Production Cost per Box Car Ending finished goods inventory: Box Cars Ending finished goods inventory in dollars per unit Amount Tommy's Box Cars - Large Pro Forma Income Statement For the Fiscal Year Ended June 30, 2021 Item Sales Cost of goods sold Gross margin Selling & administrative expenses Net operating income interest expense Net income + SOLUTION PARAMETER Tommy's Box Cars - Large Pro Forma Balance Sheet As of June 30, 2021 AND June 30, 2020 Assets June 30.2021 Cash Accounts receivable Direct materials inventory Finished Goods inventory.(box cars) Plant and equipment Total assets Liabilities and Stockholders' Equity June 30, 2021 Accounts payable Nokes payable equipment Letter of Credit outstanding Capital stock Retained Earnings Total liabilities and stockholders equity June 30, 2029 $ 1,850,000 $ 2,900,000 $ 200,000 $ -0 $ 9.600.000 $ 14,550,000 June 30, 2020 $ 850,000 $ -0 $ -0 3,500,000 10,200,000 $ 14.550.000 www ACCOUNTING EQUATION OUT OF BALANCE $0 $0