Question

The budget director of Birds of a Feather Inc., with the assistance of the controller, treasurer, production manager, and sales manager, has gathered the following data for use in developing the budgeted income statement for January:

1. Estimated sales for January:

   Birdhouse	6,000 units at $55 per unit
   Bird feeder	4,500 units at $75 per unit

2. Estimated inventories at January 1:

   Direct materials:
   Wood	220 ft.
   Plastic	250 lb.
   Finished products:
   Birdhouse	300 units at $23 per unit
   Bird feeder	240 units at $34 per unit

3. Desired inventories at January 31:

   Direct materials:
   Wood	180 ft.
   Plastic	210 lb.
   Finished products:
   Birdhouse	340 units at $23 per unit
   Bird feeder	200 units at $34 per unit

4. Direct materials used in production:

   In manufacture of BirdHouse:
   Wood	0.80 ft. per unit of product
   Plastic	0.50 lb. per unit of product
   In manufacture of Bird Feeder:
   Wood	1.20 ft. per unit of product
   Plastic	0.75 lb. per unit of product

5. Anticipated cost of purchases and beginning and ending inventory of direct materials:

   Wood	$8.00 per ft.
   Plastic	$1.20 per lb.

6. Direct labor requirements:

   Birdhouse:
   Fabrication Department	0.20 hr. at $15 per hr.
   Assembly Department	0.30 hr. at $12 per hr.
   Bird Feeder:
   Fabrication Department	0.40 hr. at $15 per hr.
   Assembly Department	0.35 hr. at $12 per hr.

7. Estimated factory overhead costs for January:

   Indirect factory wages	$80,000
   Depreciation of plant and equipment	25,000
   Power and light	8,000
   Insurance and property tax	2,000

8. Estimated operating expenses for January:

   Sales salaries expense	$90,000
   Advertising expense	20,000
   Office salaries expense	18,000
   Depreciation expense—office equipment	800
   Telephone expense—selling	500
   Telephone expense—administrative	200
   Travel expense—selling	5,000
   Office supplies expense	250
   Miscellaneous administrative expense	450

9. Estimated other income and expense for January:

   Interest revenue	$300
   Interest expense	224

10. Estimated tax rate: 30%

5. Prepare a Budget that estimates the cost for each item of factory overhead needed to support budgeted production.factory overhead cost budget for January.

Birds of a Feather Inc. Factory Overhead Cost Budget For the Month Ending January 31
	Indirect factory wages
	Depreciation of plant and equipment
	Power and light
	Insurance and property tax
	Total	$

6. Prepare a cost of goods sold budget for January. Work in process at the beginning of January is estimated to be $29,000, and work in process at the end of January is estimated to be $35,400.

Birds of a Feather Inc. Cost of Goods Sold Budget For the Month Ending January 31
Direct materials inventory, January 1 Direct materials inventory, January 31 Direct materials purchases Factory Overhead Finished goods inventory, January 1 Finished goods inventory, January 31
Direct materials inventory, January 1 Direct materials inventory, January 31 Direct materials purchases Factory Overhead Work in process inventory, January 1 Work in process inventory, January 31
Direct materials:
Direct materials inventory, January 1 Direct materials inventory, January 31 Finished goods inventory, January 1 Finished goods inventory, January 31 Work in process inventory, January 1 Work in process inventory, January 31
Direct labor Direct materials purchases Factory overhead Finished goods inventory, January 31 Work in process inventory, January 1 Work in process inventory, January 31
Cost of direct materials available for use
Less: Direct materials inventory, January 1 Less: Direct materials inventory, January 31 Less: Finished goods inventory, January 1 Less: Finished goods inventory, January 31 Less: Work in process inventory, January 1 Less: Work in process inventory, January 31
Cost of direct materials placed in production
Direct labor Direct materials purchases Finished goods inventory, January 1 Finished goods inventory, January 31 Work in process inventory, January 1 Work in process inventory, January 31
Direct materials purchases Factory overhead Finished goods inventory, January 1 Finished goods inventory, January 31 Work in process inventory, January 1 Work in process inventory, January 31
Total manufacturing costs
Total work in process during the period
Less: Direct materials inventory, January 1 Less: Direct materials inventory, January 31 Less: Finished goods inventory, January 1 Less: Finished goods inventory, January 31 Less: Work in process inventory, January 1 Less: Work in process inventory, January 31
Cost of goods manufactured
Cost of finished goods available for sale
Less: Direct materials inventory, January 1 Less: Direct materials inventory, January 31 Less: Finished goods inventory, January 1 Less: Finished goods inventory, January 31 Less: Work in process inventory, January 1 Less: Work in process inventory, January 31
Cost of goods sold			$

7. Prepare a selling and administrative expenses budget for January.

Birds of a Feather Inc. Selling and Administrative Expenses Budget For the Month Ending January 31
Selling expenses:
	Sales salaries expense
	Advertising expense
	Telephone expense—selling
	Travel expense—selling
	Total selling expenses
Administrative expenses:
	Office salaries expense
	Depreciation expense—office equipment
	Telephone expense—administrative
	Office supplies expense
	Miscellaneous administrative expense
	Total administrative expenses
Total operating expenses			$

8. Prepare a budgeted income statement for January.

Birds of a Feather Inc. Budgeted Income Statement For the Month Ending January 31
Gross profit Income before income tax Interest expense Interest revenue Revenue from sales
Administrative expenses Cost of goods sold Income tax expense Interest expense Selling expenses
Gross profit Interest revenue Net income Net loss Revenue from sales
Selling and administrative expenses:
	Cost of goods sold Income tax expense Interest expense Net loss Selling expenses
	Administrative expenses Gross profit Income tax expense Interest expense Interest revenue
	Total selling and administrative expenses
Income from operations Loss from operations
Other revenue:
	Gross profit Interest revenue Interest expense Net income Revenue from sales
Other expenses:
	Cost of goods sold Income tax expense Interest expense Net loss Selling expenses
Income before income tax Loss before income tax
Cost of goods sold Income tax (30% rate) Interest expense
Gross profit Net loss Net income			$

Answer 1