Reference no: EM13500983

Comprehensive Master Budget

Jeffrey Vaughn, president of Frame-It Company, was just concluding a budget meeting with his senior staff. It was November of 20x0, and the group was discussing preparation of the firm's master budget for 20x1. "I've decided to go ahead and purchase the industrial robot we've been talking about. We'll make the acquisition on January 2 of next year, and I expect it will take most of the year to train the personnel and reorganize the production process to take full advantage of the new equipment."

AND SO ON

Prepare Frame-It Company's master budget for 20x1 by completing the following schedules and statements.

1. Sales budget:
2. Cash receipts budget:
3. Production budget:
4. Direct-material budget
5. Cash disbursements budget:
6. Summary cash budget:
7. Prepare a budgeted schedule of cost of good manufactured and sold for the year 20x1. Note: Budgeted and actual MOH will be equal.
8. Prepare Frame-It's budgeted income statement for 20x1. (Ignore income taxes.)
9. Prepare Frame-It's budgeted statement of retained earnings for 20x1.
10. Prepare Frame-It's budgeted balance sheet as of December 31, 20x1.