Budgeted Income Statement and Supporting Budgets

The budget director of Birds and Beyond 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:

1. Estimated sales for January:

   Birdhouse	7,500 units at $66 per unit
   Bird feeder	5,000 units at $82 per unit

2. Estimated inventories at January 1:

   Direct materials:
   Wood	198 ft.
   Plastic	420 lb.
   Finished products:
   Birdhouse	500 units at $28 per unit
   Bird feeder	210 units at $40 per unit

3. Desired inventories at January 31:

   Direct materials:
   Wood	220 ft.
   Plastic	340 lb.
   Finished products:
   Birdhouse	400 units at $28 per unit
   Bird feeder	250 units at $40 per unit

4. Direct materials used in production:

   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

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

   Wood	$9.00 per ft.
   Plastic	$1.40 per lb.

6. Direct labor requirements:

   Birdhouse:
   Fabrication Department	0.25 hr. at $20 per hr.
   Assembly Department	0.30 hr. at $15 per hr.
   Bird Feeder:
   Fabrication Department	0.40 hr. at $20 per hr.
   Assembly Department	0.35 hr. at $15 per hr.

7. Estimated factory overhead costs for January:

   Indirect factory wages	$92,000
   Depreciation of plant and equipment	34,000
   Power and light	10,100
   Insurance and property tax	2,800

8. Estimated operating expenses for January:

   Sales salaries expense	$85,100
   Advertising expense	17,600
   Office salaries expense	19,200
   Depreciation expenseoffice equipment	1,100
   Telephone expenseselling	1,000
   Telephone expenseadministrative	400
   Travel expenseselling	3,800
   Office supplies expense	350
   Miscellaneous administrative expense	250

9. Estimated other income and expense for January:

   Interest revenue	$450
   Interest expense	294

10. Estimated tax rate: 25%

Required:

1. Prepare a sales budget for January.

Birds and Beyond Inc. Sales Budget For the Month Ending January 31
	Unit Sales Volume	Unit Selling Price	Total Sales
Birdhouse	fill in the blank 1	$fill in the blank 2	$fill in the blank 3
Bird feeder	fill in the blank 4	fill in the blank 5	fill in the blank 6
Total revenue from sales			$fill in the blank 7

2. Prepare a production budget for January.

Birds and Beyond Inc. Production Budget For the Month Ending January 31
	Units
		Birdhouse		Bird Feeder
Expected units to be sold		fill in the blank 8		fill in the blank 9
Plus desired inventory, January 31		fill in the blank 10		fill in the blank 11
Total units required		fill in the blank 12		fill in the blank 13
Less estimated inventory, January 1		fill in the blank 14		fill in the blank 15
Total units to be produced		fill in the blank 16		fill in the blank 17

3. Prepare a direct materials purchases budget for January. Round your unit price answers to two decimal places.

Birds and Beyond Inc. Direct Materials Purchases Budget For the Month Ending January 31
	Wood	Plastic	Total
Required units for production:
Birdhouse	fill in the blank 18	fill in the blank 19
Bird feeder	fill in the blank 20	fill in the blank 21
Plus desired units of inventory, January 31	fill in the blank 22	fill in the blank 23
Total units required	fill in the blank 24	fill in the blank 25
Less estimated units of inventory, January 1	fill in the blank 26	fill in the blank 27
Total units to be purchased	fill in the blank 28	fill in the blank 29
Unit price	$fill in the blank 30	$fill in the blank 31
Total direct materials to be purchased	$fill in the blank 32