Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

he budget director of Birding Homes & Feeders Inc., with the assistance of the controller, treasurer, production manager, and sales manager, has gathered the following

he 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%

Required:

1. Prepare a sales budget for January.

Birding Homes & Feeders 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. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Birding Homes & Feeders Inc. Production Budget For the Month Ending January 31
Units
Bird House Bird Feeder

3. Prepare a direct materials purchases budget for January. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Birding Homes & Feeders Inc. Direct Materials Purchases Budget For the Month Ending January 31
Wood Plastic Total
Required units for production:
Bird house
Bird feeder
Desired units of inventory, January 31
Total units available
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.

Birding Homes & Feeders Inc. Direct Labor Cost Budget For the Month Ending January 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 January.

Birding Homes & Feeders 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 factory overhead cost $

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
Finished goods inventory, January 1 $
Work in process inventory, January 1 $
Direct materials:
Direct materials inventory, January 1 $
Direct materials purchases
Cost of direct materials available for use $
Direct materials inventory, January 31
Cost of direct materials placed in production $
Direct labor
Factory overhead
Total manufacturing costs
Total work in process during period $
Work in process inventory, January 31
Cost of goods manufactured
Cost of finished goods available for sale $
Finished goods inventory, January 31
Cost of goods sold $

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:
Sales salaries expense $
Advertising expense
Travel expenseselling
Total selling expenses $
Administrative expenses:
Office salaries expense $
Depreciation expenseoffice equipment
Office supplies expense
Miscellaneous administrative expense
Total administrative expenses
Total operating expenses $

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
Revenue from sales $
Cost of goods sold
Gross profit $
Operating expenses:
Selling expenses $
Administrative expenses
Total operating expenses
Operating income $
Other revenue and expense:
Interest revenue $
Interest expense
Income before income tax $
Income tax expense
Net income $

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

Hospitality Management Accounting

Authors: Michael M. Coltman, Martin G. Jagels, Martin Jagels

7th Edition

0471348848, 978-0471348849

More Books

Students also viewed these Accounting questions