Wison Inc manufactures basketballs for $20/unit. Wilson Inc. budgets on a quarterly basis and the sales department has budgeted for the following sales: 01 02 03 04 10.000 11.000 12000 14.000 The Basketball's selling price is $35 each Please prepare the Sales Budget. Wilson Inc does not collect all.of the sales revenue in the period of sale The accounts receivable department has budgeted for 85% of sales revenue to be collected in the period of sale and 15% to be collected in the next period. The accounts receivable beginning balance is $80,000 Please prepare the Schedule of Expected Cash Collections Schedule of Expected Cash Collections Quarter 2 Quarter 3 Quarter 1 Quarter 4 Accounts Receivable, beginning balance 80,000 First quarter sales Second quarter sales I Third quarter sales Fourth quarter sales Total cash collections Wilson Inc has spoken with the Production Department and determined that it would like to have a desired ending finished goods inventory of 20% of next periods sales. The assumed beginning inventory of fnished goods for 01 and the desired ending inventory of 4 is provided. Please prepare the Production Budget. Production Budget For the Year Ended December 31, 2019 Quarter 2 Quarter 3 Quarter 1 Quarter 4 Budeeted Sales Add: Desired ending inventory of Tinished goods I 3,000 Total needs Deduct: Beginning inventory of finished goods 2,000 Required Production 11 12 13 14:15 The Production Department is ready to budget for Direct Material Purchases. The Direct Materials needed are 15kg/unit and the cost of the raw materials is 51.50/kg Production would like to have 10% of next quarters production needs as the desired ending inventory of raw materials The assumed QI beginning inventory of raw materials and the ending inventory for 14 is provided > Please prepare the Direct Materials Budget Direct Materials Budget For the Year Ended December 31, 2019 Quarter 1 Cuarter 2 Quarter 3 Quarter 4 Required Production in Cases Production needs Add: Desired ending inventory of raw materials 22,500 Total needs Deduct: Beginning inventory of raw materials 21,000 Raw materials to be purchased Cost of raw materials to be purchased ACCT 1300 Pg 5 The Accounts Payable Department has advised Wilson Inc that they expect to pay for Direct Materials 50% in the period of purchase and 50% in the next period. Accounts Payable beginning balance is provided. Please prepare the Schedule of Expected Cash Disbursements for Materials. Schedule of Expected Cash Disbursements for Materials Quarter 2 Quarter 3 Cuarter 1 Charter 4 Accounts Payable beginning balance $25,800 First quarter purchases 1 Second quarter purchases Third quarter purchases Fourth quarter purchases Total cash disbursements ACCT 1300 Pg 6 The Human Resources Department has indicated that the Direct Labour. Cost per hour is 5750 and the Production Department has indicated that the # of Direct labour Hours per unit is 0.90 Please prepare the Direct Labour Budget: Direct Lobos Budget For the Year Ended December 31, 2019 Qui 03 Q2 04 Required Production in cases 1 Total direct labour hours needed Total direct labour.com Wilson Inc. has determined that the variable Overhead Rate per Direct about hour is $1.75 and the fixed manufacturing overhead is $6,200 per quarter and depreciation is 51,500 Please prepare the Manufacturing Overhead Budget Manufacturing Overhead Budget Q2 01 03 04 Budgeted direct labour hours $1.75 $1.75 $1.75 $1.75 Variable overhead tate Variable manufacturing overhead I Fixed manufacturing overhead Total manufacturing overhead Less: Depreciation Cash disbursement for manufacturing overhead 20 21 22 Wilson Inc budgeted for faed selling and administrative expenses below. The variable selling and administrative rate based on budgeted units is $11/hour Please prepare the Selling and Administrative Expense Budget. Advertising Executive Salaries Q2. Insurance 03 Insurance 04 Property taxes Depreciation $3,000 850 100 20K) 4,300 10,000 Selling and Administrative Expense Budget 01 02 Q3 04 Budgeted Sales S11 $11 $11 Sn Variable selling & admins expense Total budgeted variable selling & administrative expense Budgeted fixed selling & admin expenses Advertising Executive Salaries Insurance Property taxes Depreciation Total budgeted fixed selling & admin expense Total budgeted selling & admin expenses Less: Depreciation Cash disbursements for selling & administrative expenses ACCT 1300 Pg 9 The beginning cash balance has been provided and equipment purchases and dividends has been provided. Please prepare the cash budget. Cash Budget For the Year Ended December 31, 2019 01 02 Q3 04 Cash balance, beginning S42,500 Add Receipts Collection from customers Total Cash available before current financing Deduct disbursements Direct materials Direct about Manufacturing overhead Selling and administrative Equipment purchases 60,000 50,000 10,000 20,000 Dividends 500 500 500 500 Total Disbursements Excess (deficiency) of cash available over disbursements +