Question

In: Accounting

The budget director of Birding Homes & Feeders Inc., with the assistance of the controller, treasurer,...

The budget director of Birding Homes & Feeders 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:
    Bird house 15,000 units at $25 per unit
    Bird feeder 40,000 units at $15 per unit
  2. Estimated inventories at January 1:
    Direct materials:
    Wood 600 ft.
    Plastic 1,000 lbs.
    Finished products:
    Bird house 1,000 units at $15 per unit
    Bird feeder 2,500 units at $8 per unit
  3. Desired inventories at January 31:
    Direct materials:
    Wood 500 ft.
    Plastic 1,250 lbs.
    Finished products:
    Bird house 1,500 units at $15 per unit
    Bird feeder 3,000 units at $8 per unit
  4. Direct materials used in production:
    In manufacture of Bird House:
    Wood 0.80 ft. per unit of product
    Plastic 0.10 lb. per unit of product
    In manufacture of Bird Feeder:
    Wood 0.20 ft. per unit of product
    Plastic 1.00 lb. per unit of product
  5. Anticipated cost of purchases and beginning and ending inventory of direct materials:
    Wood $2.50 per ft.
    Plastic $0.80 per lb.
  6. Direct labor requirements:
    Bird House:
    Fabrication Department 0.40 hr. at $18 per hr.
    Assembly Department 0.20 hr. at $12 per hr.
    Bird Feeder:
    Fabrication Department 0.25 hr. at $18 per hr.
    Assembly Department 0.10 hr. at $12 per hr.
  7. Estimated factory overhead costs for January:
    Indirect factory wages $40,000
    Depreciation of plant and equipment 20,000
    Power and light 10,000
    Insurance and property tax 5,000
  8. Estimated operating expenses for January:
    Sales salaries expense $125,000
    Advertising expense 80,000
    Office salaries expense 40,000
    Depreciation expense—office equipment 4,000
    Travel expense—selling 25,000
    Office supplies expense 2,500
    Miscellaneous administrative expense 3,500
  9. Estimated other revenue and expense for January:
    Interest revenue $4,540
    Interest expense 3,000
  10. Estimated tax rate: 25%

Required:

1. Prepare a sales budget for January.

Birding Homes & Feeders Inc.
Sales Budget
For the Month Ending January 31
Unit Sales
Volume
Unit Selling
Price
Total Sales
Bird house $ $
Bird feeder
Total revenue from sales $

2. Prepare a production budget for January. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Birding Homes & Feeders Inc.
Production Budget
For the Month Ending January 31
Units
Bird House Bird Feeder

3. Prepare a direct materials purchases budget for January. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Birding Homes & Feeders Inc.
Direct Materials Purchases Budget
For the Month Ending January 31
Wood Plastic Total
Required units for production:
Bird house
Bird feeder
Desired units of inventory, January 31
Total units available
Estimated units of inventory, January 1
Total units to be purchased
Unit price ×$ ×$
Total direct materials to be purchased $ $ $

4. Prepare a direct labor cost budget for January.

Birding Homes & Feeders Inc.
Direct Labor Cost Budget
For the Month Ending January 31
Fabrication
Department
Assembly Department Total
Hours required for production:
Bird house
Bird feeder
Total
Hourly rate ×$ ×$
Total direct labor cost $ $ $

5. Prepare a factory overhead cost budget for January.

Birding Homes & Feeders Inc.
Factory Overhead Cost Budget
For the Month Ending January 31
$
Total factory overhead cost $

6. Prepare a cost of goods sold budget for January. Work in process at the beginning of January is estimated to be $9,000, and work in process at the end of January is estimated to be $10,500. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Birding Homes & Feeders Inc.
Cost of Goods Sold Budget
For the Month Ending January 31
$
$
Direct materials:
$
Cost of direct materials available for use $
Cost of direct materials placed in production $
Total manufacturing costs
Total work in process during period $
Cost of goods manufactured
Cost of finished goods available for sale $
Cost of goods sold $

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

Birding Homes & Feeders Inc.
Selling and Administrative Expenses Budget
For the Month Ending January 31
Selling expenses:
$
Total selling expenses $
Administrative expenses:
$
Total administrative expenses
Total operating expenses $

8. Prepare a budgeted income statement for January. In the Other revenue and expense section, indicate expenses as negative amounts.

Birding Homes & Feeders Inc.
Budgeted Income Statement
For the Month Ending January 31
$
$
Operating expenses:
$
Total operating expenses
Operating income $
Other revenue and expense:
$
Income before income tax $
Net income $

Solutions

Expert Solution

1.

Birding Homes and Feedesr Inc.

Sales Budget

For The Month Ending January 31

Unit sales volume Unit selling price Total sales
Bird house 15,000 $25 $375,000
Bird feeder 40,000 $15 $600,000
Total revenue from sales $975,000

2.

Birding Homes and Feedesr Inc.

Production Budget

For The Month Ending January 31

Bird House Bird Feeder
Estimated sales 15,000 40,000
Add: Desired ending inventory 1,500 3,000
Total needs 16,500 43,000
Less: Beginning inventory (1,000) (2,500)
Estimated production 15,500 40,500

3.

Birding Homes and Feedesr Inc.

Direct Material Purchases Budget

For The Month Ending January 31

Wood Plastic Total
Required units for production:
Bird House 12,400 (15,500*0.80) 1,550 (15,500*0.10)
Bird Feeder 8,100 (40,500*0.20) 40,500 (40,500*1)
Add:Desired units of inventory, January 31 500 1,250
Total units available 21,000 43,300
Estimated units of inventory, January 1 (600) (1,000)
Total units to be purchased 20,400 42,300
Unit price $2.50 $0.80
Total direct material to be purchased $51,000 $33,840 $84,840

4.

Birding Homes and Feedesr Inc.

Direct Labor Cost Budget

For The Month Ending January 31

Fabrication Assembly Total
Hours required for production:
Bird House 6,200 (15,500*0.40) 3,100 (15,500*0.20)
Bird Feeder 10,125 (40,500*0.25) 4,050 (40,500*0.10)
Total 16,325 7,150
Hourly rate $18 $12
Total direct labor cost $293,850 $85,800 $379,650

Related Solutions

The budget director of Birding Homes & Feeders Inc., with the assistance of the controller, treasurer,...
The budget director of Birding Homes & Feeders 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: Estimated sales for January: Bird house 15,000 units at $25 per unit Bird feeder 40,000 units at $15 per unit Estimated inventories at January 1: Direct materials: Wood 600 ft. Plastic 1,000 lbs. Finished products: Bird house 1,000 units at $15 per unit Bird...
he budget director of Birding Homes & Feeders Inc., with the assistance of the controller, treasurer,...
he budget director of Birding Homes & Feeders 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: Estimated sales for January: Bird house 15,000 units at $25 per unit Bird feeder 40,000 units at $15 per unit Estimated inventories at January 1: Direct materials: Wood 600 ft. Plastic 1,000 lbs. Finished products: Bird house 1,000 units at $15 per unit Bird...
Budgeted Income Statement and Supporting Budgets The budget director of Birding Homes & Feeders Inc., with...
Budgeted Income Statement and Supporting Budgets The budget director of Birding Homes & Feeders 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: Estimated sales for January: Bird house 15,000 units at $25 per unit Bird feeder 40,000 units at $15 per unit Estimated inventories at January 1: Direct materials: Wood 600 ft. Plastic 1,000 lbs. Finished products: Bird house 1,000...
Budgeted Income Statement and Supporting Budgets The budget director of Birding Homes & Feeders Inc., with...
Budgeted Income Statement and Supporting Budgets The budget director of Birding Homes & Feeders 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: Estimated sales for January: Bird house 15,000 units at $25 per unit Bird feeder 40,000 units at $15 per unit Estimated inventories at January 1: Direct materials: Wood 600 ft. Plastic 1,000 lbs. Finished products: Bird house 1,000...
The budget director of Birds of a Feather Inc., with the assistance of the controller, treasurer,...
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: Estimated sales for January:   Birdhouse 6,000 units at $55 per unit   Bird feeder 4,500 units at $75 per unit 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...
The budget director of Birds of a Feather Inc., with the assistance of the controller, treasurer,...
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: Estimated sales for January:   Birdhouse 6,000 units at $55 per unit   Bird feeder 4,500 units at $75 per unit 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...
The budget director of Birds of a Feather Inc., with the assistance of the controller, treasurer,...
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: Estimated sales for January:   Birdhouse 6,000 units at $55 per unit   Bird feeder 4,500 units at $75 per unit 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...
The budget director of Asada Inc., with the assistance of the controller, treasurer, production manager, and...
The budget director of Asada 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 June: a. Estimated sales for June: Product E: 96,000 units at $18 per unit Product F: 43,500 units at $26 per unit b. Estimated inventories at June 1: Direct materials:                                          Finished products: Material TY‑1: 2,500 lbs.                                Product E: 5,400 units at $11 per unit Material AA‑5: 3,200 lbs.                                ...
Budgeted Income Statement and Supporting Budgets The budget director of Jupiter Helmets Inc., with the assistance...
Budgeted Income Statement and Supporting Budgets The budget director of Jupiter Helmets 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 May: a. Estimated sales for May: Bicycle helmet 8,000 units at $24 per unit Motorcycle helmet 7,250 units at $190 per unit b. Estimated inventories at May 1: Direct materials: Finished products:    Plastic 1,480 lbs.    Bicycle helmet 200 units at $15...
Budgeted Income Statement and Supporting Budgets The budget director of Feathered Friends Inc., with the assistance...
Budgeted Income Statement and Supporting Budgets The budget director of Feathered Friends 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 December 2016: Estimated sales for December: Bird house 3,200 units at $50 per unit Bird feeder 3,000 units at $70 per unit Estimated inventories at December 1: Direct materials: Wood 200 ft. Plastic 240 lbs. Finished products: Bird house 320 units...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT