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:
1. Prepare a sales budget for January.
| Birds of a Feather
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.
| Birds of a Feather
Inc. Production Budget For the Month Ending January 31 |
||||
|---|---|---|---|---|
| Units | ||||
| Bird House | Bird Feeder | |||
| Expected units to be sold | ||||
| Plus desired inventory, January 31 | ||||
| Total | ||||
| Less estimated inventory, January 1 | ||||
| Total units to be produced | ||||
3. Prepare a direct materials purchases budget for January.
| Birds of a Feather
Inc. Direct Materials Purchases Budget For the Month Ending January 31 |
|||
|---|---|---|---|
| Wood | Plastic | Total | |
| Required units for production: | |||
| Bird house | |||
| Bird feeder | |||
| Plus desired units of inventory, January 31 | |||
| Total | |||
| Less 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.
| Birds of a Feather
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.
| 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 |
|||
|---|---|---|---|
| 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 | $ | ||
In: Accounting
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:
1. Prepare a sales budget for January.
| Birds of a Feather
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.
| Birds of a Feather
Inc. Production Budget For the Month Ending January 31 |
||||
|---|---|---|---|---|
| Units | ||||
| Bird House | Bird Feeder | |||
| Expected units to be sold | ||||
| Plus desired inventory, January 31 | ||||
| Total | ||||
| Less estimated inventory, January 1 | ||||
| Total units to be produced | ||||
3. Prepare a direct materials purchases budget for January.
| Birds of a Feather
Inc. Direct Materials Purchases Budget For the Month Ending January 31 |
|||
|---|---|---|---|
| Wood | Plastic | Total | |
| Required units for production: | |||
| Bird house | |||
| Bird feeder | |||
| Plus desired units of inventory, January 31 | |||
| Total | |||
| Less 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.
| Birds of a Feather
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.
| 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 |
|||
|---|---|---|---|
| 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 | $ | ||
In: Accounting
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:
1. Prepare a sales budget for January.
| Birds of a Feather
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.
| Birds of a Feather
Inc. Production Budget For the Month Ending January 31 |
||||
|---|---|---|---|---|
| Units | ||||
| Bird House | Bird Feeder | |||
| Expected units to be sold | ||||
| Plus desired inventory, January 31 | ||||
| Total | ||||
| Less estimated inventory, January 1 | ||||
| Total units to be produced | ||||
3. Prepare a direct materials purchases budget for January.
| Birds of a Feather
Inc. Direct Materials Purchases Budget For the Month Ending January 31 |
|||
|---|---|---|---|
| Wood | Plastic | Total | |
| Required units for production: | |||
| Bird house | |||
| Bird feeder | |||
| Plus desired units of inventory, January 31 | |||
| Total | |||
| Less 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.
| Birds of a Feather
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.
| 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 |
|||
|---|---|---|---|
| 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 | $ | ||
In: Accounting
Statement of Cost of Goods Manufactured and Income Statement for a Manufacturing Company
The following information is available for Shanika Company for 20Y6:
| Inventories | January 1 | December 31 |
| Materials | $427,050 | $533,810 |
| Work in process | 768,690 | 725,980 |
| Finished goods | 738,800 | 742,000 |
| Advertising expense | $362,460 | |
| Depreciation expense-office equipment | 51,250 | |
| Depreciation expense-factory equipment | 68,860 | |
| Direct labor | 822,070 | |
| Heat, light, and power-factory | 27,220 | |
| Indirect labor | 96,090 | |
| Materials purchased | 806,050 | |
| Office salaries expense | 281,320 | |
| Property taxes-factory | 22,420 | |
| Property taxes-headquarters building | 46,440 | |
| Rent expense-factory | 37,900 | |
| Sales | 3,774,040 | |
| Sales salaries expense | 463,350 | |
| Supplies-factory | 18,680 | |
| Miscellaneous costs-factory | 11,740 |
Required:
1. Prepare the statement of cost of goods manufactured.
| Shanika Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Factory overhead: | |||
| $ | |||
| Total factory overhead | |||
| Total manufacturing costs incurred | |||
| Total manufacturing costs | $ | ||
| Cost of goods manufactured | $ | ||
2. Prepare the income statement.
| Shanika Company | |||
| Income Statement | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Cost of goods sold: | |||
| $ | |||
| $ | |||
| $ | |||
| Operating expenses: | |||
| Administrative expenses: | |||
| $ | |||
| $ | |||
| Selling expenses: | |||
| $ | |||
| Total operating expenses | |||
| $ | |||
In: Accounting
Statement of Cost of Goods Manufactured and Income Statement for a Manufacturing Company
The following information is available for Shanika Company for 20Y6:
| Inventories | January 1 | December 31 | ||
| Materials | $330,810 | $410,200 | ||
| Work in process | 595,460 | 557,870 | ||
| Finished goods | 572,300 | 570,180 | ||
| Advertising expense | $278,530 |
| Depreciation expense-office equipment | 39,380 |
| Depreciation expense-factory equipment | 52,920 |
| Direct labor | 631,710 |
| Heat, light, and power-factory | 20,920 |
| Indirect labor | 73,840 |
| Materials purchased | 619,400 |
| Office salaries expense | 216,180 |
| Property taxes-factory | 17,230 |
| Property taxes-headquarters building | 35,690 |
| Rent expense-factory | 29,120 |
| Sales | 2,900,110 |
| Sales salaries expense | 356,050 |
| Supplies-factory | 14,360 |
| Miscellaneous costs-factory | 9,020 |
Required:
1. Prepare the 20Y6 statement of cost of goods manufactured.
| Shanika Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Factory overhead: | |||
| $ | |||
| Total factory overhead | |||
| Total manufacturing costs incurred in 20Y6 | |||
| Total manufacturing costs | $ | ||
| Cost of goods manufactured | $ | ||
2. Prepare the 20Y6 income statement.
| Shanika Company | |||
| Income Statement | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Cost of good sold: | |||
| $ | |||
| $ | |||
| $ | |||
| Operating expenses: | |||
| Administrative expenses: | |||
| $ | |||
| $ | |||
| Selling expenses: | |||
| $ | |||
| Total operating expenses | |||
| $ | |||
In: Accounting
Statement of Cost of Goods Manufactured and Income Statement for a Manufacturing Company
The following information is available for Shanika Company for 20Y6:
| Inventories | January 1 | December 31 |
| Materials | $346,490 | $436,580 |
| Work in process | 623,680 | 593,750 |
| Finished goods | 599,430 | 606,850 |
| Advertising expense | $296,440 | |
| Depreciation expense-office equipment | 41,910 | |
| Depreciation expense-factory equipment | 56,320 | |
| Direct labor | 672,330 | |
| Heat, light, and power-factory | 22,270 | |
| Indirect labor | 78,580 | |
| Materials purchased | 659,240 | |
| Office salaries expense | 230,080 | |
| Property taxes-factory | 18,340 | |
| Property taxes-headquarters building | 37,980 | |
| Rent expense-factory | 31,000 | |
| Sales | 3,086,620 | |
| Sales salaries expense | 378,950 | |
| Supplies-factory | 15,280 | |
| Miscellaneous costs-factory | 9,600 |
Required:
1. Prepare the statement of cost of goods manufactured.
| Shanika Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Factory overhead: | |||
| $ | |||
| Total factory overhead | |||
| Total manufacturing costs incurred | |||
| Total manufacturing costs | $ | ||
| Cost of goods manufactured | $ | ||
2. Prepare the income statement.
| Shanika Company | |||
| Income Statement | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Cost of goods sold: | |||
| $ | |||
| $ | |||
| $ | |||
| Operating expenses: | |||
| Administrative expenses: | |||
| $ | |||
| $ | |||
| Selling expenses: | |||
| $ | |||
| Total operating expenses | |||
| $ | |||
In: Accounting
Statement of Cost of Goods Manufactured and Income Statement for a Manufacturing Company
The following information is available for Shanika Company for 20Y6:
| Inventories | January 1 | December 31 | ||
| Materials | $441,510 | $551,890 | ||
| Work in process | 794,720 | 750,570 | ||
| Finished goods | 763,810 | 767,130 | ||
| Advertising expense | $374,730 |
| Depreciation expense-office equipment | 52,980 |
| Depreciation expense-factory equipment | 71,190 |
| Direct labor | 849,910 |
| Heat, light, and power-factory | 28,150 |
| Indirect labor | 99,340 |
| Materials purchased | 833,350 |
| Office salaries expense | 290,850 |
| Property taxes-factory | 23,180 |
| Property taxes-headquarters building | 48,010 |
| Rent expense-factory | 39,180 |
| Sales | 3,901,860 |
| Sales salaries expense | 479,040 |
| Supplies-factory | 19,320 |
| Miscellaneous costs-factory | 12,140 |
Required:
1. Prepare the 20Y6 statement of cost of goods manufactured.
| Shanika Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Factory overhead: | |||
| $ | |||
| Total factory overhead | |||
| Total manufacturing costs incurred in 20Y6 | |||
| Total manufacturing costs | $ | ||
| Cost of goods manufactured | $ | ||
2. Prepare the 20Y6 income statement.
| Shanika Company | |||
| Income Statement | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Cost of good sold: | |||
| $ | |||
| $ | |||
| $ | |||
| Operating expenses: | |||
| Administrative expenses: | |||
| $ | |||
| $ | |||
| Selling expenses: | |||
| $ | |||
| Total operating expenses | |||
| $ | |||
In: Accounting
It’s July 1 and Joanna is just out of residency, with loans that she is able to pay off at a rate of $2000 per year. She has several job offers that would pay her $1000 a week, for jobs that she would like just as much as running her own office. But she has decided to open a clinic in her rural town and is about to sign a one-year lease for office space with rent of $800 a week; once Joanna signs the lease, she is obligated to pay the rent for the full year. She is able to see 60 patient visits a week working alone, but if she hires assistants, her clinic output can be greater, according to the chart below.
Her clinic receives $18 per visit, and the salary of an assistant is $500 per week.
a) Fill in the missing values for total weekly cost and incremental cost
b) Fill in the missing values for total weekly revenue and incremental revenue
c) Is she better off hiring one assistant or two assistants?
|
Professional Assistants |
Visits per Week |
Total Cost |
Total Revenue |
Incremental Cost |
Incremental Revenue |
Revenue minus Cost |
|
0 |
60 |
|
||||
|
1 |
135 |
$ 2,430 |
$1,350 |
|||
|
2 |
180 |
|
$500 |
|
||
|
3 |
210 |
|
|
|||
|
4 |
220 |
|
$ 180 |
In: Finance
Statement of Cost of Goods Manufactured and Income Statement for a Manufacturing Company
The following information is available for Shanika Company for 20Y6:
| Inventories | January 1 | December 31 |
| Materials | $226,240 | $278,280 |
| Work in process | 407,230 | 378,460 |
| Finished goods | 391,400 | 386,810 |
| Advertising expense | $188,950 | |
| Depreciation expense-office equipment | 26,710 | |
| Depreciation expense-factory equipment | 35,900 | |
| Direct labor | 428,550 | |
| Heat, light, and power-factory | 14,190 | |
| Indirect labor | 50,090 | |
| Materials purchased | 420,200 | |
| Office salaries expense | 146,650 | |
| Property taxes-factory | 11,690 | |
| Property taxes-headquarters building | 24,210 | |
| Rent expense-factory | 19,760 | |
| Sales | 1,967,440 | |
| Sales salaries expense | 241,550 | |
| Supplies-factory | 9,740 | |
| Miscellaneous costs-factory | 6,120 |
Required:
1. Prepare the statement of cost of goods manufactured.
| Shanika Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Factory overhead: | |||
| $ | |||
| Total factory overhead | |||
| Total manufacturing costs incurred | |||
| Total manufacturing costs | $ | ||
| Cost of goods manufactured | $ | ||
2. Prepare the income statement.
| Shanika Company | |||
| Income Statement | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Cost of goods sold: | |||
| $ | |||
| $ | |||
| $ | |||
| Operating expenses: | |||
| Administrative expenses: | |||
| $ | |||
| $ | |||
| Selling expenses: | |||
| $ | |||
| Total operating expenses | |||
| $ | |||
In: Accounting
Statement of Cost of Goods Manufactured and Income Statement for a Manufacturing Company
The following information is available for Shanika Company for 20Y6:
| Inventories | January 1 | December 31 |
| Materials | $296,600 | $364,820 |
| Work in process | 533,880 | 496,160 |
| Finished goods | 513,120 | 507,100 |
| Advertising expense | $247,710 | |
| Depreciation expense-office equipment | 35,020 | |
| Depreciation expense-factory equipment | 47,060 | |
| Direct labor | 561,820 | |
| Heat, light, and power-factory | 18,610 | |
| Indirect labor | 65,670 | |
| Materials purchased | 550,880 | |
| Office salaries expense | 192,260 | |
| Property taxes-factory | 15,320 | |
| Property taxes-headquarters building | 31,740 | |
| Rent expense-factory | 25,900 | |
| Sales | 2,579,280 | |
| Sales salaries expense | 316,660 | |
| Supplies-factory | 12,770 | |
| Miscellaneous costs-factory | 8,030 |
Required:
1. Prepare the statement of cost of goods manufactured.
| Shanika Company | |||
| Statement of Cost of Goods Manufactured | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Direct materials: | |||
| $ | |||
| $ | |||
| $ | |||
| Factory overhead: | |||
| $ | |||
| Total factory overhead | |||
| Total manufacturing costs incurred | |||
| Total manufacturing costs | $ | ||
| Cost of goods manufactured | $ | ||
2. Prepare the income statement.
| Shanika Company | |||
| Income Statement | |||
| For the Year Ended December 31, 20Y6 | |||
| $ | |||
| Cost of goods sold: | |||
| $ | |||
| $ | |||
| $ | |||
| Operating expenses: | |||
| Administrative expenses: | |||
| $ | |||
| $ | |||
| Selling expenses: | |||
| $ | |||
| Total operating expenses | |||
| $ | |||
In: Accounting