Bigelow Company has just begun business and needs to generate a sales forecast (in units) for their first quarter of operations. Sales forecast for the Bigelow Company are:

Jan. 20,000
Feb. 40,000
March 80,000
Apr. 50,000

ADDITIONAL INFORMATION
a. Ending finished goods inventory should be equal to one half of next month’s sales projection.

b. Each unit requires 3 pounds of material at a cost of $5 per pound.

c. Labor cost is $10 per unit produced.

d. Ending raw material inventory should be equal to twenty percent of next months material requirement.

e. Factory overhead is $25,000 per month of which $10,000 is for depreciation.

f. All costs are paid in the month incurred except purchases which are paid in the following month.

g. Selling Price per unit is $50. All sales are on account with collections estimated at 10% in the month of sale, 60% the month following the sale, 25% the second following month and 5% are uncollectable.

h. Bigelow began the business with $50,000 in cash and requires an ending cash balance of at least $5,000. Bigelow can borrow money from a local bank in $1,000 increments at an interest rate of 1% per month.

REQUIRED:
1. Prepare a sales budget for Jan. through March
2. Prepare a production budget for Jan. through March.
3. Prepare a purchases budget for Jan. through March.
4. Prepare a cash budget for Jan. through March.

Repeat requirements 1-4 for each of the following four assumptions. ( A total of 5 cash budgets).

Ending Finished Goods Ending Raw Material Raw Material Cost
Inventory Inventory per pound
A. 20% 20% $6

B. 30% 30% $4

C. 40% 50% $5

D. 10% 10% $3

Bigelow Company has just begun business and needs to generate a sales forecast (in units) for their first quarter of operations. Sales forecast for the Bigelow Company are:

Jan. 20,000
Feb. 40,000
March 80,000
Apr. 50,000

ADDITIONAL INFORMATION
a. Ending finished goods inventory should be equal to one half of next month’s sales projection.

b. Each unit requires 3 pounds of material at a cost of $5 per pound.

c. Labor cost is $10 per unit produced.

d. Ending raw material inventory should be equal to twenty percent of next months material requirement.

e. Factory overhead is $25,000 per month of which $10,000 is for depreciation.

f. All costs are paid in the month incurred except purchases which are paid in the following month.

g. Selling Price per unit is $50. All sales are on account with collections estimated at 10% in the month of sale, 60% the month following the sale, 25% the second following month and 5% are uncollectable.

h. Bigelow began the business with $50,000 in cash and requires an ending cash balance of at least $5,000. Bigelow can borrow money from a local bank in $1,000 increments at an interest rate of 1% per month.

REQUIRED:
1. Prepare a sales budget for Jan. through March
2. Prepare a production budget for Jan. through March.
3. Prepare a purchases budget for Jan. through March.
4. Prepare a cash budget for Jan. through March.

Repeat requirements 1-4 for each of the following four assumptions. ( A total of 5 cash budgets).

Ending Finished Goods Ending Raw Material Raw Material Cost
Inventory Inventory per pound
A. 20% 20% $6

B. 30% 30% $4

C. 40% 50% $5

D. 10% 10% $3