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:
Bird house | 3,200 units at $50 per unit |
Bird feeder | 3,000 units at $70 per unit |
Direct materials: | |
Wood | 200 ft. |
Plastic | 240 lbs. |
Finished products: | |
Bird house | 320 units at $27 per unit |
Bird feeder | 270 units at $40 per unit |
Direct materials: | |
Wood | 220 ft. |
Plastic | 200 lbs. |
Finished products: | |
Bird house | 290 units at $27 per unit |
Bird feeder | 250 units at $41 per unit |
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 |
Wood | $7.00 per ft. |
Plastic | $1.00 per lb. |
Bird House: | |
Fabrication Department | 0.20 hr. at $16 per hr. |
Assembly Department | 0.30 hr. at $12 per hr. |
Bird Feeder: | |
Fabrication Department | 0.40 hr. at $16 per hr. |
Assembly Department | 0.35 hr. at $12 per hr. |
Indirect factory wages | $75,000 |
Depreciation of plant and equipment | 23,000 |
Power and light | 6,000 |
Insurance and property tax | 5,000 |
Sales salaries expense | $70,000 |
Advertising expense | 18,000 |
Office salaries expense | 21,000 |
Depreciation expense—office equipment | 600 |
Telephone expense—selling | 550 |
Telephone expense—administrative | 250 |
Travel expense—selling | 4,000 |
Office supplies expense | 200 |
Miscellaneous administrative expense | 400 |
Interest revenue | $200 |
Interest expense | 122 |
Required:
1. Prepare a sales budget for December.
Feathered Friends Inc. Sales Budget For the Month Ending December 31 |
|||
---|---|---|---|
Unit Sales Volume |
Unit Selling Price |
Total Sales | |
Bird house | |||
Bird feeder | |||
Total revenue from sales |
2. Prepare a production budget for December. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Feathered Friends Inc. Production Budget For the Month Ending December 31 |
||||
---|---|---|---|---|
Units | ||||
Bird House | Bird Feeder | |||
3. Prepare a direct materials purchases budget for December. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Feathered Friends Inc. Direct Materials Purchases Budget For the Month Ending December 31 |
|||
---|---|---|---|
Wood | Plastic | Total | |
Required units for production: | |||
Bird house | |||
Bird feeder | |||
Desired units of inventory, December 31 | |||
Total units available | |||
Estimated units of inventory, December 1 | |||
Total units to be purchased | |||
Unit price | |||
Total direct materials to be purchased |
4. Prepare a direct labor cost budget for December.
Feathered Friends Inc. Direct Labor Cost Budget For the Month Ending December 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 December.
Feathered Friends Inc. Factory Overhead Cost Budget For the Month Ending December 31 |
||
---|---|---|
$ | ||
Total factory overhead cost | $ |
6. Prepare a cost of goods sold budget for December. Work in process at the beginning of December is estimated to be $29,000, and work in process at the end of December is estimated to be $35,400. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Feathered Friends Inc. Cost of Goods Sold Budget For the Month Ending December 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 December.
Feathered Friends Inc. Selling and Administrative Expenses Budget For the Month Ending December 31 |
|||
---|---|---|---|
Selling expenses: | |||
$ | |||
Total selling expenses | $ | ||
Administrative expenses: | |||
$ | |||
Total administrative expenses | |||
Total operating expenses | $ |
8. Prepare a budgeted income statement for December. In the Other revenue and expense section, indicate expenses as negative amounts.
Feathered Friends Inc. Budgeted Income Statement For the Month Ending December 31 |
|||
---|---|---|---|
$ | |||
$ | |||
Operating expenses: | |||
$ | |||
Total operating expenses | |||
Income from operations | $ | ||
Other revenue and expense: | |||
$ | |||
Income before income tax | $ | ||
Net income | $ |
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: 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 at...
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: 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 at...
just need 5-8 Budgeted Income Statement and Supporting Budgets The budget director of Feathered Friends Inc., with the assistance of the controller, trener, production manager and sales manager has y hered trafolosing data for use in developing the budgeted Income statement for December a. Estimated sales for December: 3,200 units at $50 per unit Bird feeder 3,000 units at $70 per unit b. Estimated inventories December 1 Direct materials: 240 lbs. Finished products bird house Bird Feeder C Desired inventories...
Budgeted Income Statement and Supporting Budget The budget director of Feathered Friends Inc., with the sales manager has gathered the following for stance of the control the production manage and statement for December a. Estimated sales for December Birdhouse 3.200 wita 50 per unit Bird Feeder 3,000 units at $70 per unit Estimated investories at December 240 Birdhouse 320 units at 27 per unit Bird feeder 270 units at 40 per unit Direct materials: Finished products Bird house 210 527...
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...
please help PR 6-3A Budgeted income statement and supporting budgets OBJ.4 The budget director of Feathered Friends Inc., with the assistance of the controller, trea- surer, production manager, and sales manager, has gathered the following data for use in developing the budgeted income statement for December 2016: a. Estimated sales for December: Bird house. Bird feeder.... 3,200 units at $50 per unit 3,000 units at $70 per unit 320 units at $27 per unit 270 units at $40 per unit...
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 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 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 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: a. Estimated sales for January: Bird house 15,000 units at $25 per unit 40,000 units at $15 per unit Bird feeder b. Estimated inventories at January 1: Direct materials: Wood 600 ft. Plastic 1,000 lbs. Finished products: Bird...