Jay Rexford, president of Photo Artistry Company, was just concluding a budget meeting with his senior staff. It was November of 20x4, and the group was discussing preparation of the firms master budget for 20x5. Ive decided to go ahead and purchase the industrial robot weve been talking about. Well 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.

In response to a question about financing the acquisition, Rexford replied as follows: The robot will cost $950,000. There will also be an additional $50,000 in ancillary equipment to be purchased. Well finance these purchases with a one-year $1,000,000 loan from Shark Bank and Trust Company. Ive negotiated a repayment schedule of four equal installments on the last day of each quarter. The interest rate will be 10 percent, and interest payments will be quarterly as well. With that the meeting broke up, and the budget process was on.

Photo Artistry Company is a manufacturer of metal picture frames. The firms two product lines are designated as S (small frames; 5 7 inches) and L (large frames; 8 10 inches). The primary raw materials are flexible metal strips and 9-inch by 24-inch glass sheets. Each S frame requires a 2-foot metal strip; an L frame requires a 3-foot strip. Allowing for normal breakage and scrap glass, the company can get either four S frames or two L frames out of a glass sheet. Other raw materials, such as cardboard backing, are insignificant in cost and are treated as indirect materials. Emily Jackson, Photo Artistrys controller, is in charge of preparing the master budget for 20x5. She has gathered the following information:

1.	Sales in the fourth quarter of 20x4 are expected to be 50,000 S frames and 40,000 L frames. The sales manager predicts that over the next two years, sales in each product line will grow by 5,000 units each quarter over the previous quarter. For example, S frame sales in the first quarter of 20x5 are expected to be 55,000 units.
2.	Photo Artistrys sales history indicates that 60 percent of all sales are on credit, with the remainder of the sales in cash. The companys collection experience shows that 80 percent of the credit sales are collected during the quarter in which the sale is made, while the remaining 20 percent is collected in the following quarter. (For simplicity, assume the company is able to collect 100 percent of its accounts receivable.)
3.	The S frame sells for $10, and the L frame sells for $15. These prices are expected to hold constant throughout 20x5.
4.	The production manager attempts to end each quarter with enough finished-goods inventory in each product line to cover 20 percent of the following quarters sales. Moreover, an attempt is made to end each quarter with 20 percent of the glass sheets needed for the following quarters production. Since metal strips are purchased locally, the company buys them on a just-in-time basis; inventory is negligible.
5.	All direct-material purchases are made on account, and 80 percent of each quarters purchases are paid in cash during the same quarter as the purchase. The other 20 percent is paid in the next quarter.
6.	Indirect materials are purchased with cash as needed. Work-in-process is negligible.
7.	Projected production costs in 20x5 are as follows:

	S Frame			L Frame
Direct material:
Metal strips:
S: 2 ft. @ $1 per foot	$	2
L: 3 ft. @ $1 per foot				$	3
Glass sheets:
S: sheet @ $8 per sheet		2
L: sheet @ $8 per sheet					4
Direct labor:
.1 hour @ $20		2			2
Production overhead:
.1 direct-labor hour $10 per hour		1			1
Total production cost per unit	$	7		$	10

8.	The predetermined overhead rate is $10 per direct-labor hour. The following production-overhead costs are budgeted for 20x5.

	1st Quarter			2nd Quarter			3rd Quarter			4th Quarter			Entire Year
Indirect material	$	10,200		$	11,200		$	12,200		$	13,200		$	46,800
Indirect labor		40,800			44,800			48,800			52,800			187,200
Other overhead		31,000			36,000			41,000			46,000			154,000
Depreciation		20,000			20,000			20,000			20,000			80,000
Total overhead	$	102,000		$	112,000		$	122,000		$	132,000		$	468,000

All of these costs will be paid in cash during the quarter incurred except for depreciation.

9.	Photo Artistrys quarterly selling and administrative expenses are $100,000, paid in cash.
10.	Jackson anticipates that dividends of $50,000 will be declared and paid in cash each quarter.
11.	Photo Artistrys projected balance sheet as of December 31, 20x4, follows:

Cash	$	95,000
Accounts receivable		132,000
Inventory:
Raw material		59,200
Finished goods		167,000
Plant and equipment (net of accumulated depreciation)		8,000,000
Total assets	$	8,453,200
Accounts payable	$	99,400
Common stock		5,000,000
Retained earnings		3,353,800
Total liabilities and stockholders equity	$	8,453,200
Cash disbursements budget for 20X5 Raw materials purchases: Cash payments for purchases during the current quarter 1st quarter 2nd quarter 3rd quarter 4th quarter Cash payments for purchases during the preceding quarter 1st quarter 2nd quarter 3rd quarter 4th quarter Direct labor: Frames produced (S and L) 1st quarter 2nd quarter 3rd quarter 4th quarter x Direct labor hours per frame 1st quarter 2nd quarter 3rd quarter 4th quarter Direct labor hours to be used 1st quarter 2nd quarter 3rd quarter 4th quarter Rate per direct labor hour 1st quarter 2nd quarter 3rd quarter 4th quarter Total cash payments for direct labor 1st quarter 2nd quarter 3rd quarter 4th quarter Production overhead Indirect material 1st quarter 2nd quarter 3rd quarter 4th quarter Indirect labor 1st quarter 2nd quarter 3rd quarter 4th quarter Other 1st quarter 2nd quarter 3rd quarter 4th quarter Total cash payments for production overhead 1st quarter 2nd quarter 3rd quarter 4th quarter Cash payments for selling and administrative expenses 1st quarter 2nd quarter 3rd quarter 4th quarter Total cash disbursements 1st quarter 2nd quarter 3rd quarter 4th quarter I apologize however there isn't a way to make a table to make this easier to read. Thank you for your help.