Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

(e) Prepare a manufacturing overhead budget. (Round intermediate amounts to the nearest dollar.) This is similar to Illustration 21-10 on page 1094 of your textbook.

(e) Prepare a manufacturing overhead budget. (Round intermediate amounts to the nearest dollar.) This is similar to Illustration 21-10 on page 1094 of your textbook.
(f) Prepare a selling and administrative budget. This is similar to Illustration 21-11 on page 1095 of your textbook.
(g) Prepare a budgeted income statement. (Round intermediate calculations to the nearest dollar.) This is similar to Illustration 21-13 on page 1096 of your textbook.
(h) Prepare a cash budget. This is similar to Illustration 21-17 on page 1100 of your textbook.
(You will need to prepare schedules for expected collections from customers and expected payments to vendors first. See Illustrations 21-15 and 21-16 on page 1099 of your textbook for guidance.)
Rules:
* Use Excel's functionality to your benefit. Points are lost for lack of formula.
* Use proper formats for schedules, following the referenced textbook examples.
* Use dollar-signs and underscores where appropriate.
* Double-check your work! Verify your formula and logic!
Grading Guidelines:
Effective Use of Excel 40%
Facts, Logic 20%
Completeness 30%
Spelling, Punctuation, Value Format 10%

Serious Business, Inc.
The company is preparing its budget for the coming year, 2017. The first step is to plan for the first quarter of that coming year. The following information has been gathered from their managers.
Sales Information
Period Units
November 113,000 Actual Grading guidelines are on the instructions tab.
December 101,000 Actual
January 111,000 Planned
February 112,000 Planned
March 114,000 Planned
April 124,000 Planned
May 136,000 Planned
Unit selling price $ 12.00
Finished Goods Inventory Planning
The company likes to keep 10% of the next months unit sales in finished goods ending inventory.
Accounts Receivable & Collections
Sales on Account 100%
Collections Activity
Month of Sale 85%
Month after Sale 15%
Balance at 12/31/16 $ 185,000.00
Materials Inventory Costs & Planning
Direct Materials Amount Used per Unit Cost
Metal 2 lb $ 1.00 lb
The company likes to keep 5% of the material needed for the next month's production in raw materials ending inventory.
Accounts Payable & Disbursements
Purchases on Account 100%
Payment Activity
Month of Purchase 50%
Month after Purchase 50%
Balance at 12/31/16 $ 120,000
Direct Labor & Costs
Time per Unit Production 9 minutes
Pay Rate/Hour $ 7.00
Manufacturing Overhead Costs
Variable costs per direct labor hour
Indirect materials $ 0.30
Indirect labor 0.45
Utilities 0.45
Maintenance 0.25
Fixed costs per month
Salaries $ 42,000
Depreciation 16,800
Property taxes 2,675
Insurance 1,200
Janitorial 1,300
Selling and Administrative Costs
Variable costs per unit sold $ 1.45
Fixed costs per month
Advertising $ 15,000
Insurance 14,000
Salaries 72,000
Depreciation 25,000
Other fixed costs 3,000
Income Taxes
Accrued on Monthly Net Income 35% rounded to nearest dollar
Amounts Accrued Q4 2016 paid January 2017 $ 200,000
Cash and Financing Matters
Cash Balance, 12/31/2016 $ 90,000
2017 Minimum Balance Required 715,000
Monthly Dividends $ 2.25 per share
Outstanding Shares 5,000
Line of Credit
Limit None
Borrowing Increment Required $ 1,000
Interest Rate 9%
Draws First of Month
Repayments Last of Month
Interest accumulates to the loan balance and is paid in full with each repayment.
Additional Item
Fixed Asset Purchase $ 445,000
Month February

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

International Accounting

Authors: Frederick D. Choi, Gary K. Meek

7th Edition

978-0136111474, 0136111475

More Books

Students also viewed these Accounting questions

Question

You have

Answered: 1 week ago