Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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:

a. Estimated sales for January:

Bird house 6,000 units at $55 per unit
Bird feeder 4,500 units at $75 per unit

b. 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

c. 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

d. 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

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

Wood $8.00 per ft.
Plastic $1.20 per lb.

f. 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.

g. 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

h. Estimated operating expenses for January:

Sales salaries expense $90,000
Advertising expense 20,000
Office salaries expense 18,000
Depreciation expenseoffice equipment 800
Telephone expenseselling 500
Telephone expenseadministrative 200
Travel expenseselling 5,000
Office supplies expense 250
Miscellaneous administrative expense 450

i. Estimated other income and expense for January:

Interest revenue $300
Interest expense 224

j. Estimated tax rate: 30%

image text in transcribed

image text in transcribed

image text in transcribed

image text in transcribed

image text in transcribed

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

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

ISE Managerial Accounting

Authors: Stacey M. Whitecotton, Robert Libby, Fred Phillips

5th Edition

1265117896, 9781265117894

More Books

Students also viewed these Accounting questions