Zordich Inc. has gathered the following budgeting information for next year and has asked you to prepare their master budget. a. Sales for the final quarter of the prior year total 2,900 units. Expected sales (in units) for the current year are: 2,610 (Quarter 1), 1,740 (Quarter 2), 2,320 (Quarter 3), and 2,320 (Quarter 4). Sales for the first quarter of the following year total 3,480 units. The selling price is $620 per unit in the first three quarters of the year, and $650 per unit in the final quarter. b. Company policy calls for a given quarter's ending finished goods inventory to equal 50% of the next quarter's expected unit sales. The finished goods inventory at the end of the prior year is 1,305 units, which complies with the policy. The product's manufacturing cost is $199 per unit, including per unit costs of $120 for materials ( 8lbs. at $15 per lb.), $54 for direct labor ( 3 hours $18 direct labor rate per hour), $21 for variable overhead, and $4 for fixed overhead. Annual fixed overhead consists, incurred evenly throughout the year, consist of depreciation on production equipment, $15,100; factory utilities, $18,900, and other factory overhead of $3,700. c. Company policy also calls for a given quarter's ending raw materials inventory to equal 60% of next quarter's expected materials needed for production. The prior year-end inventory is 10,440 Ibs of materials, which complies with the policy. The company expects to have 16,704lbs. of materials in inventory at year-end. The company has no work in process inventory at the end of any quarter. d. Sales representatives' commissions are 18% of sales and are paid in the quarter of the sales. The sales manager's quarterly salary will be $198,000 in the first three quarters of the year, and $211,000 in the final quarter. e. Quarterly general and administrative expenses include $84,000 administrative salaries, rent expense of $50,000 per quarter, insurance expense of $40,000 per quarter, straightline depreciation of $40,000 per quarter, and 1% monthly interest on the $400,000 long-term note payable ( 12% annually). f. Income taxes will be assessed at 35%, and are paid in the quarter incurred. Requirement Prepare the selling expense budget for the Zordich Inc.. Sales representatives' commissions are 18% of sales and are paid in the quarter of the sales. The sales man salary will be $198,000 in the first three quarters of the year, and $211,000 in the final quarter. Requirement Prepare the Administrative Expense Budget for Zordich Inc. Quarterly general and administrative expenses include $84,000 administrative salaries, rent expense of $50,000 per quarter, insurance expense of $40,000 per quarter, straight-line depreciation of $40,000 per quarter, and 1% monthly interest on the $400,000 long-term note payable ( 3% quarterly). Requirement Using information from the sales budget and the following information, calculate the budgeted cost of goods sold for Zordich Inc. The product's manufacturing cost is $199 per unit, including per unit costs of $120 for materials (8 lbs. at $15 per lb.), $54 for direct labor (3 hours $18 direct labor rate per hour), $21 for variable overhead, and $4 for fixed overhead. Annual fixed overhead consists, incurred evenly throughout the year, consist of depreciation on production equipment, $15,100; factory utilities, $18,900, and other factory overhead of $3,700. Requirement Prepare the Budgeted Income Statement for the year for Zordich Inc. Interest on the $400,000 long-term note payable is 1% per month (12\% annually). Income taxes will be assessed at 35%, and are paid in the quarter incurred