Insight Glass Company Insight Glass makes sliding glass doors for two local construction companies and wants to prepare a master budget for the next month of operation, June 2014. The sales department estimates that it can sell 180 doors in June. Each door retails for $1,100. In order to avoid delays in shipping, management wants to maintain ending inventory each month equal to 10% of the estimated unit sales in that month. Beginning inventory of finished doors is expected to be 20 units as of June 1, 2014 with a per unit cost of $624. Note: The per unit cost of doors produced during June may vary slightly from the per unit cost of June's beginning Finished Goods Inventory (given as $624). In other words, you will need to arrive at a new per unit cost for the month of June. Each door takes 36 square feet of glass and 4 hours of direct labor. Glass purchases are estimated at $10 per square foot and direct labor averages $16 an hour, including benefits. As of June 1st, Insight Glass estimates it will have 1500 square feet of glass in raw materials inventory and would like to have ending inventory of 1000 feet. Variable overhead costs are estimated at $100 per door. Fixed overhead for the month is estimated to be $17,010. Insight Glass anticipates selling and administrative costs of $18,750 monthly and the monthly interest cost on its long-term debt is 1% of the outstanding balance, paid on the 30th of each month. The principal payment on the debt is $25,000 per month. Insight Glass, as a corporation, expects to pay 40% of its net income in income taxes. Monthly estimates are sent to the appropriate taxing authority by the 10th of the next month (therefore, income taxes payable as of 5/31/14 will be paid on 6/10). Monthly depreciation of the building and the equipment is $8,000 and $10,000 respectively (this is the sales/administrative portion of depreciation and not a part of overhead production costs). All sales are on account. However, in estimating cash flows, Insight Glass expects 60% of the current month sales to be received by the end of the month and the balance to be collected in the next month. Therefore, all the Accounts Receivable owing at June 1s (which represents 40% of May sales) is expected to be received in June. All sales are on account. However, in estimating cash flows, Insight Glass expects 60% of the current month sales to be received by the end of the month and the balance to be collected in the next month. Therefore, all the Accounts Receivable owing at June 1st (which represents 40% of May sales) is expected to be received in June. Glass is purchased on account. Exactly 70% of the purchases are paid in the current month and the balance is paid early in the next month. The balance of Accounts Payable owing at June 1st, will be paid in June. Assume all other expenses (both production and administrative) are paid in the month incurred. The Board of Directors for the company plans to declare and pay a $.50 per share cash dividend during the month of June. Instructions:n You are to use the Excel project template on the course Moodle site, which will enable you to prepare all the budgets and statements listed under the Required section below. The budgets should be "linked, using cell references, etc. For instance, total sales revenue on the Income Statement should be referenced from the Sales Budget so that if the projected units sold in June changed, total sales revenue on the Income Statement would change in kind. Required: 1. Sales budget for June 2. Production budget for June in units. 3. Direct Materials budget for June. Instructions: You are to use the Excel project template on the course Moodle site, which will enable you to prepare all the budgets and statements listed under the Required section below. The budgets should be linked, using cell references, etc. For instance, total sales revenue on the Income Statement should be referenced from the Sales Budget so that if the projected units sold in June changed, total sales revenue on the Income Statement would change in kind. Required: 1. Sales budget for June 2. Production budget for June in units. 3. Direct Materials budget for June. 4. Direct Labor budget for June. 5. Manufacturing Overhead budget for June. 6. Cost of Goods Sold budget for June. 7. Cash Receipts & Cash Disbursements budget for June 8. Cash Budget for June 9. Pro-forma financial statements for June a. Multi-step Income Statement i. Link the CGS to the production budget (average cost per unit). ii. Reconcile retained earnings at the bottom of income statement. b. Classified Balance Sheet 10. Management is unsure of the projected sales figure and would like to know how many units need to be sold for the company to break-even. Insight Glass Company Proforma Income Statement For the Month Ending June 30, 2014 $ Sales Revenue COGS Gross Profit #DIV/0! #DIV/0! $ Less Operating Expenses General Selling & Admin Depreciation - Building Depreciation - Equipment Total Operating Income #DIV/0! Interest Expense Total Net Income Before Income Taxes #DIV/0! Income Tax Expense @ 40% Net Income #DIV/0! #DIV/0! Reconciliation of Retained Earnings Beginning RE Add: June Net Income Less Dividends Paid Ending RE #DIV/0! #DIV/0! Breakeven units $ Unit Sales Price Less VC DM ner unit $ Total Net Income Before Income Taxes #DIV/0! Income Tax Expense @ 40% Net Income #DIV/0! #DIV/0! Reconciliation of Retained Earnings Beginning RE Add: June Net Income Less Dividends Paid Ending RE #DIV/0! #DIV/0! Breakeven units $ Unit Sales Price Less VC DM per unit DL per unit VOH per Unit Contribution Margin Per Unit Less FC $ Manufacturing FOH Non Manufacturing G&A Depr - BLD Depr - EQ Total Fixed Costs: BEP = Total Fixed Costs Contribution Margin per unit #DIV/0! units (round up) Breakeven Point in Units (round up)