Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Budgeted Income Statement and Supporting Budgets The budget director of Birding Homes & Feeders Inc., with the assistance of the controller, treasurer, production manager, and

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:

  1. Estimated sales for January:
    Bird house 15,000 units at $25 per unit
    Bird feeder 40,000 units at $15 per unit
  2. Estimated inventories at January 1:
    Direct materials:
    Wood 600 ft.
    Plastic 1,000 lbs.
    Finished products:
    Bird house 1,000 units at $15 per unit
    Bird feeder 2,500 units at $8 per unit
  3. Desired inventories at January 31:
    Direct materials:
    Wood 500 ft.
    Plastic 1,250 lbs.
    Finished products:
    Bird house 1,500 units at $15 per unit
    Bird feeder 3,000 units at $8 per unit
  4. Direct materials used in production:
    In manufacture of Bird House:
    Wood 0.80 ft. per unit of product
    Plastic 0.10 lb. per unit of product
    In manufacture of Bird Feeder:
    Wood 0.20 ft. per unit of product
    Plastic 1.00 lb. per unit of product
  5. Anticipated cost of purchases and beginning and ending inventory of direct materials:
    Wood $2.50 per ft.
    Plastic $0.80 per lb.
  6. Direct labor requirements:
    Bird House:
    Fabrication Department 0.40 hr. at $18 per hr.
    Assembly Department 0.20 hr. at $12 per hr.
    Bird Feeder:
    Fabrication Department 0.25 hr. at $18 per hr.
    Assembly Department 0.10 hr. at $12 per hr.
  7. Estimated factory overhead costs for January:
    Indirect factory wages $40,000
    Depreciation of plant and equipment 20,000
    Power and light 10,000
    Insurance and property tax 5,000
  8. Estimated operating expenses for January:
    Sales salaries expense $125,000
    Advertising expense 80,000
    Office salaries expense 40,000
    Depreciation expenseoffice equipment 4,000
    Travel expenseselling 25,000
    Office supplies expense 2,500
    Miscellaneous administrative expense 3,500
  9. Estimated other revenue and expense for January:
    Interest revenue $4,540
    Interest expense 3,000
  10. Estimated tax rate: 25%

6. Prepare a cost of goods sold budget for January. Work in process at the beginning of January is estimated to be $9,000, and work in process at the end of January is estimated to be $10,500. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Birding Homes & Feeders Inc. Cost of Goods Sold Budget For the Month Ending January 31

Direct materials inventory, January 1Direct materials inventory, January 31Direct materials purchasesFactory overheadFinished goods inventory, January 1Finished goods inventory, January 31

$fill in the blank 61

Direct materials inventory, January 1Direct materials inventory, January 31Direct materials purchasesFactory overheadWork in process inventory, January 1Work in process inventory, January 31

$fill in the blank 63
Direct materials:

Direct materials inventory, January 1Direct materials inventory, January 31Finished goods inventory, January 1Finished goods inventory, January 31Work in process inventory, January 1Work in process inventory, January 31

$fill in the blank 65

Direct laborDirect materials purchasesFactory overheadFinished goods inventory, January 31Work in process inventory, January 1Work in process inventory, January 31

fill in the blank 67
Cost of direct materials available for use $fill in the blank 68

Direct materials inventory, January 1Direct materials inventory, January 31Finished goods inventory, January 1Finished goods inventory, January 31Work in process inventory, January 1Work in process inventory, January 31

fill in the blank 70
Cost of direct materials placed in production $fill in the blank 71

Direct laborDirect materials purchasesFinished goods inventory, January 1Finished goods inventory, January 31Work in process inventory, January 1Work in process inventory, January 31

fill in the blank 73

Direct materials purchasesFactory overheadFinished goods inventory, January 1Finished goods inventory, January 31Work in process inventory, January 1Work in process inventory, January 31

fill in the blank 75
Total manufacturing costs fill in the blank 76
Total work in process during period $fill in the blank 77

Direct materials inventory, January 1Direct materials inventory, January 31Finished goods inventory, January 1Finished goods inventory, January 31Work in process inventory, January 1Work in process inventory, January 31

fill in the blank 79
Cost of goods manufactured fill in the blank 80
Cost of finished goods available for sale $fill in the blank 81

Direct materials inventory, January 1Direct materials inventory, January 31Finished goods inventory, January 1Finished goods inventory, January 31Work in process inventory, January 1Work in process inventory, January 31

fill in the blank 83
Cost of goods sold $fill in the blank 84

7. Prepare a selling and administrative expenses budget for January.

Birding Homes & Feeders Inc. Selling and Administrative Expenses Budget For the Month Ending January 31
Selling expenses:

Depreciation expenseoffice equipmentMiscellaneous administrative expenseOffice salaries expenseOffice supplies expenseSales salaries expenseTelephone expenseadministrative

$fill in the blank 86

Advertising expenseDepreciation expenseoffice equipmentMiscellaneous administrative expenseOffice salaries expenseOffice supplies expenseTelephone expenseadministrative

fill in the blank 88

Depreciation expenseoffice equipmentMiscellaneous administrative expenseOffice salaries expenseOffice supplies expenseTelephone expenseadministrativeTravel expenseselling

fill in the blank 90
Total selling expenses $fill in the blank 91
Administrative expenses:

Advertising expenseOffice salaries expensePower and lightSales salaries expenseTelephone expensesellingTravel expenseselling

$fill in the blank 93

Advertising expenseDepreciation expenseoffice equipmentPower and lightSales salaries expenseTelephone expensesellingTravel expenseselling

fill in the blank 95

Advertising expenseOffice supplies expensePower and lightSales salaries expenseTelephone expensesellingTravel expenseselling

fill in the blank 97

Advertising expenseMiscellaneous administrative expensePower and lightSales salaries expenseTelephone expensesellingTravel expenseselling

fill in the blank 99
Total administrative expenses fill in the blank 100
Total operating expenses $fill in the blank 101

8. Prepare a budgeted income statement for January. In the Other revenue and expense section, indicate expenses as negative amounts.

Birding Homes & Feeders Inc. Budgeted Income Statement For the Month Ending January 31

Gross profitIncome before income taxInterest expenseInterest revenueRevenue from sales

$fill in the blank 103

Administrative expensesCost of goods soldIncome tax expenseInterest expenseSelling expenses

fill in the blank 105

Gross profitInterest revenueNet incomeNet lossRevenue from sales

$fill in the blank 107
Operating expenses:

Cost of goods soldInterest revenueNet incomeNet lossSelling expenses

$fill in the blank 109

Administrative expensesGross profitInterest revenueNet incomeNet loss

fill in the blank 111
Total operating expenses fill in the blank 112
Operating income $fill in the blank 113
Other revenue and expense:

Gross profitInterest expenseInterest revenueNet incomeRevenue from sales

$fill in the blank 115

Cost of goods soldGross profitInterest expenseInterest revenueNet loss

fill in the blank 117 fill in the blank 118
Income before income tax $fill in the blank 119

Cost of goods soldGross profitIncome tax expenseInterest revenueNet loss

fill in the blank 121
Net income $fill in the blank 122

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Horngrens Financial & Managerial Accounting, The Managerial Chapters

Authors: Tracie Miller Nobles, Brenda Mattison

7th Edition

0136503616, 9780136503613

More Books

Students also viewed these Accounting questions

Question

What is a data bus?

Answered: 1 week ago

Question

How does nonverbal communication express cultural values?

Answered: 1 week ago