Question

In: Accounting

Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...

Budgeted Income Statement and Supporting Budgets

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:

  Bird house 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 lbs.
Finished products:
  Bird house 300 units at $23 per unit
  Bird feeder 240 units at $34 per unit

Desired inventories at January 31:

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

Direct materials used in production:

In manufacture of Bird House:
  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

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

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

Direct labor requirements:

Bird House:
  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.

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

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

Estimated other income and expense for January:

Interest revenue $300
Interest expense 224

Estimated tax rate: 30%

Required:

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
Finished goods inventory, January 1
Work in process inventory, January 1
Direct materials:
  Direct materials inventory, January 1
  Direct materials purchases
  Cost of direct materials available for use
  Less: Direct materials inventory, January 31
  Cost of direct materials placed in production
Direct labor
Factory overhead
Total manufacturing costs
Total work in process during the period
Less: Work in process inventory, January 31
Cost of goods manufactured
Cost of finished goods available for sale
Less: Finished goods 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
Revenue from sales
Cost of goods sold
Gross profit
Operating expenses:
Selling expenses
Administrative expenses
Total operating expenses
Income from operations
Other income:
Interest revenue
Other expenses:
Interest expense
Income before income tax
Income tax expense (30% rate)
Net income $

Solutions

Expert Solution


Related Solutions

Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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...
Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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...
Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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...
Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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...
Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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: 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:...
Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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...
Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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:   Bird house 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 lbs. Finished products:   Bird house 300...
Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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:   Bird house 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 lbs. Finished products:   Bird house 300...
Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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:   Bird house 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 lbs. Finished products:   Bird house 300...
Budgeted Income Statement and Supporting Budgets The budget director of Birds of a Feather Inc., with...
Budgeted Income Statement and Supporting Budgets 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:   Bird house 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 lbs. Finished products:   Bird house 300...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT