Question

In: Accounting

PLEASE SHOW THE WORK Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal...

PLEASE SHOW THE WORK

Budgeted Income Statement and Supporting Budgets

The budget director of Gold Medal Athletic Co., 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 March:

Estimated sales for March:

Batting helmet 1,200 units at $40 per unit
Football helmet 6,500 units at $160 per unit

Estimated inventories at March 1:

Direct materials:
Plastic 90 lbs.
Foam lining 80 lbs.
Finished products:
Batting helmet 40 units at $25 per unit
Football helmet 240 units at $77 per unit

Desired inventories at March 31:

Direct materials:
Plastic 50 lbs.
Foam lining 65 lbs.
Finished products:
Batting helmet 50 units at $25 per unit
Football helmet 220 units at $78 per unit

Direct materials used in production:

In manufacture of batting helmet:
Plastic 1.2 lbs. per unit of product
Foam lining 0.5 lb. per unit of product
In manufacture of football helmet:
Plastic 3.5 lbs. per unit of product
Foam lining 1.5 lbs. per unit of product

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

Plastic $6 per lb.
Foam lining $4 per lb.

Direct labor requirements:

Batting helmet:
Molding Department 0.2 hr. at $20 per hr.
Assembly Department 0.5 hr. at $14 per hr.
Football helmet:
Molding Department 0.5 hr. at $20 per hr.
Assembly Department 1.8 hrs. at $14 per hr.

Estimated factory overhead costs for March:

Indirect factory wages $86,000
Depreciation of plant and equipment 12,000
Power and light 4,000
Insurance and property tax 2,300

Estimated operating expenses for March:

Sales salaries expense $184,300
Advertising expense 87,200
Office salaries expense 32,400
Depreciation expense—office equipment 3,800
Telephone expense—selling 5,800
Telephone expense—administrative 1,200
Travel expense—selling 9,000
Office supplies expense 1,100
Miscellaneous administrative expense 1,000

Estimated other income and expense for March:

Interest revenue $940
Interest expense 872

Estimated tax rate: 30%

Required:

1. Prepare a sales budget for March. Enter all amounts as positive numbers.

Gold Medal Athletic Co.
Sales Budget
For the Month Ending March 31
Unit Sales
Volume
Unit Selling
Price
Total Sales
Batting helmet $ $
Football helmet
Total revenue from sales $


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

Gold Medal Athletic Co.
Production Budget
For the Month Ending March 31
Units
Batting helmet Football helmet
Expected units to be sold
Desired inventory, March 31
Total units available
Estimated inventory, March 1
Total units to be produced


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

Gold Medal Athletic Co.
Direct Materials Purchases Budget
For the Month Ending March 31
Plastic Foam Lining Total
Units required for production:
Batting helmet
Football helmet
Desired units of inventory, March 31
Total units available
Estimated units of inventory, March 1
Total units to be purchased
Unit price $ $
Total direct materials to be purchased $ $ $


4. Prepare a direct labor cost budget for March. Enter all amounts as positive numbers.

Gold Medal Athletic Co.
Direct Labor Cost Budget
For the Month Ending March 31
Molding
Department
Assembly
Department
Total
Hours required for production:
Batting helmet
Football helmet
Total
Hourly rate $ $
Total direct labor cost $ $ $


5. Prepare a factory overhead cost budget for March.

Gold Medal Athletic Co.
Factory Overhead Cost Budget
For the Month Ending March 31
$
Total $


6. Prepare a cost of goods sold budget for March. Work in process at the beginning of March is estimated to be $15,300, and work in process at the end of March is desired to be $14,800. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Gold Medal Athletic Co.
Cost of Goods Sold Budget
For the Month Ending March 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 March.

Gold Medal Athletic Co.
Selling and Administrative Expenses Budget
For the Month Ending March 31
Selling expenses:
$
Total selling expenses $
Administrative expenses:
$
Total administrative expenses
Total operating expenses $


8. Prepare a budgeted income statement for March.

Gold Medal Athletic Co.
Budgeted Income Statement
For the Month Ending March 31
$
$
Operating expenses:
$
Total operating expenses
Income from operations $
Other revenue and expense:
$
Income before income tax $
Net income $

Solutions

Expert Solution

1

GOLD MEDAL ATHLETIC CO.

Sales Budget

For the Month Ending March 31,

Unit Sales

Unit Selling

Total

Product

Volume

Price

Sales

Batting helmet

        1,200

$40.00

$       48,000

Football helmet

        6,500

$160.00

     1,040,000

Total revenue from sales

$ 1,088,000

2

GOLD MEDAL ATHLETIC CO.

Production Budget

For the Month Ending March 31,

Units

Batting

Football

Helmet

Helmet

Expected units to be sold

          1,200

           6,500

Plus desired inventory, March 31,

              50

              220

Total

          1,250

         6,720

Less estimated inventory, March 1,

              40

              240

Total units to be produced

          1,210

           6,480

3

GOLD MEDAL ATHLETIC CO.

Direct Materials Purchases Budget

For the Month Ending March 31,

Plastic

Foam Lining

(lbs.)

(lbs.)

Total

Required units for production:

Batting helmet

          1,452

              605

Football helmet

        22,680

           9,720

Plus desired inventory, March 31,

              50

               65

Total

        24,182

         10,390

Less estimated inventory, March 1,

              90

               80

Total units to be purchased

        24,092

         10,310

Unit price

$6.00

$4.00

Total direct materials to be purchased

$    144,552

$       41,240

$    185,792

4

5

6

Working notes for the above answer is as under

7

8


Related Solutions

Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials:   Plastic 90 lbs.   Foam lining 80 lbs. Finished products:   Batting helmet 40...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials: Plastic 90 lbs. Foam lining 80 lbs. Finished products: Batting helmet 40...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials: Plastic 90 lbs. Foam lining 80 lbs. Finished products: Batting helmet 40...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials: Plastic 90 lbs. Foam lining 80 lbs. Finished products: Batting helmet 40...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials: Plastic 90 lbs. Foam lining 80 lbs. Finished products: Batting helmet 40...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials: Plastic 90 lbs. Foam lining 80 lbs. Finished products: Batting helmet 40...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials: Plastic 90 lbs. Foam lining 80 lbs. Finished products: Batting helmet 40...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials: Plastic 90 lbs. Foam lining 80 lbs. Finished products: Batting helmet 40...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials: Plastic 90 lbs. Foam lining 80 lbs. Finished products: Batting helmet 40...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., with the...
Budgeted Income Statement and Supporting Budgets The budget director of Gold Medal Athletic Co., 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 March: Estimated sales for March: Batting helmet 1,200 units at $40 per unit Football helmet 6,500 units at $160 per unit Estimated inventories at March 1: Direct materials:   Plastic 90 lb.   Foam lining 80 lb. Finished products:   Batting helmet 40...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT