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:
Birdhouse | 6,000 units at $55 per unit |
Bird feeder | 4,500 units at $75 per unit |
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 |
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 |
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 |
Wood | $8.00 per ft. |
Plastic | $1.20 per lb. |
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. |
Indirect factory wages | $80,000 |
Depreciation of plant and equipment | 25,000 |
Power and light | 8,000 |
Insurance and property tax | 2,000 |
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 |
Interest revenue | $300 |
Interest expense | 224 |
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 | |
Birdhouse | |||
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 | ||||
Birdhouse | 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: | |||
Birdhouse | |||
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: | ||||||
Birdhouse | ||||||
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 |
|||
---|---|---|---|
Direct materials: | |||
Cost of direct materials available for use | |||
Cost of direct materials placed in production | |||
Total manufacturing costs | |||
Total work in process during the 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.
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 |
|||
---|---|---|---|
Selling and administrative expenses: | |||
Total selling and administrative expenses | |||
Other revenue: | |||
Other expenses: | |||
$ |
In: Accounting
Complete the following Pharmacotherapy and Medication Assisted Therapy chart. For each "Purpose of Medication," list the name of a medication that is used for the purpose listed. Complete each of the remaining fields for the medication listed.
Purpose of Medication |
Name of Medication |
Description of Medication (25 to 50 words) |
Benefits of the Medication (25 to 50 words) |
Risks of the Medication (25 to 50 words) |
Application of Medication in Treating Co-Occurring Disorders (25 to 50 words) |
Treat alcohol substance use disorders |
|||||
Opiate disorders |
In: Psychology
Hypothesis: Anti-smoking television PSAs reduces cigarette smoking.
Study design: 500 Individuals were randomly assigned to watch a PSA about wearing seat belts (control group) and 532 individuals were randomly assigned to watch a PSA about the dangers of smoking (treatment group). A week after the study, the same individuals were asked to complete a survey. In the control group, 102 people reported smoking cigarettes in the previous week and in the treatment group, 85 people reported smoking cigarettes in the previous week. (15 points)
Determine the appropriate test: z-test or t-test. Explain why you chose that test.
Calculate the appropriate test statistic
Decide whether you should reject the null hypothesis.
In: Math
Is it better for a firm's actual stock price in the market to be under, over, or equal to its intrinsic value? Would your answer be the same from the standpoint of stockholders in general and a CEO who is about to exercise a million dollars in options and then retire? Explain.
In: Finance
Question 2.
A programmer has to develop an instant messaging app used in mobile
phone. He is considering the computer instruction set architecture
of either RISC or CISC and the programming method of either
translation or interpretation.
(a) Suggest and justify the most suitable instruction set
architecture.
(b) Suggest and justify the most suitable programming method
In: Computer Science
Write a PL/SQL program that prints following: if sum of its digits raised to the power n is equal to number itself, where n is total digits in number.
If the Input is: 129, then output of the program will be: 738
In: Computer Science
replacement Individual Assignment for HRM2040 re COVID-19
You must select
10
of the following areas of HR.
Legal Compliance
Technology and Human Resources
Job Analysis and Job Design
Human Resources Planning
Recruiting Employee
Selecting Employees
Employee Orientation and Training
Career Development
Performance Management
Equitable Pay Plans
Employee Benefit and Service Plans
Health and Safety
Employee Relations
Management and Labour Relations
For each of the 10 selected areas, you must identify and explain 3 factors or characteristics that would be
considered HR practices of a 21 st
century organization and provide information from where you select those.
In: Operations Management
In: Computer Science
Your job is Supply Chain Management, choose in your field from one of the job search sites. Using Word, describe how you would network to get the position you chose. Submit to the Job Search and Networking Folder below.
In: Operations Management
A thermocouple (TC) reads a temperature of 180 degrees C when placed in a large wind tunnel. The thermocouple is exposed to convection and radiation heat transfer.
Questions:
In: Mechanical Engineering
Using matlab
In: Computer Science
using maxwell eqs show that you can get snells law
In: Physics
Discuss Legal trends affecting human resource management (HRM)
In: Operations Management
Grocery Store using Java Arraylist Requirements:
1. Need Product Class and Stock Class
2. Use arraylist to store/ add product in stock
3. Product must have name, code number and quantity in stock
4. Print list of the products and their stock quantity
5. Search products based on their name
6. Remove product based on their code number
7. Sell product and deduct quantity from stock
8. Stock Class contains methods of search product, add product and check quantity of the product
9. Product Class contains method of get product details
In: Computer Science
I need new and unique answers, please. (Use your own words, don't copy and paste),
Please Use your keyboard (Don't use handwriting) Thank you..
IT101
Q1:Data Modelling is the primary step in the process of database design. Compare and contrast Conceptual data model versus Physical data model. Illustrates with help of example to list down data (entities), relationship among data and constraints on data.
Q2:What strategic competitive benefits do you see in a company’s use of extranets?
Q3:Explain how Internet technologies are involved in developing a process in one of the functions of the business? Give an example and evaluate its business value.
Q4:
What are the basic differences between HRM, Intranet and Internet in terms of Domain and Network Communication Scope?
HRM Intranet |
HRM Internet |
|
Domain |
||
Network Communication Scope |
In: Computer Science