Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Spring Manufacturing Company makes two components identified as C12 and D57. Selected budgetary data for 2019 follow: Finished Components C12 D57 Requirements for each finished

Spring Manufacturing Company makes two components identified as C12 and D57. Selected budgetary data for 2019 follow:

Finished Components
C12 D57
Requirements for each finished component:
RM 1 10 pounds 8 pounds
RM 2 0 4 pounds
RM 3 2 pounds 1 pound
Direct labor 2 hours 3 hours
Product information:
Sales price $ 190 $ 230
Sales (units) 12,000 9,000
Estimated beginning inventory (units) 410 130
Desired ending inventory (units) 300 200

Direct Materials Information
RM1 RM2 RM3
Cost per pound $ 4 $ 3.50 $ 0.50
Estimated beginning inventory in pounds 3,000 1,800 1,500
Desired ending inventory in pounds 4,100 1,500 2,000

The firm expects the average wage rate to be $25 per hour in 2019. Spring Manufacturing uses direct labor hours to apply overhead. Each year the firm determines the overhead application rate for the year based on budgeted direct labor hours for the year. The firm maintains negligible Work-in-Process Inventory and expects the cost per unit for both beginning and ending inventories of finished products to be identical.

Factory Overhead Information
Indirect materialsvariable $ 7,000
Miscellaneous supplies and toolsvariable 4,800
Indirect laborvariable 42,000
Supervisionfixed 110,000
Payroll taxes and fringe benefitsvariable 200,000
Maintenance costsfixed 15,000
Maintenance costsvariable 10,080
Depreciationfixed 71,380
Heat, light, and powerfixed 43,440
Heat, light, and powervariable 15,000
Total $ 518,700

Selling and Administrative Expense Information
Advertising $ 65,000
Sales salaries 190,000
Travel and entertainment 61,000
Depreciationwarehouse 4,900
Office salaries 63,000
Executive salaries 300,000
Supplies 4,100
Depreciationoffice 5,500
Total $ 693,500

The effective income tax rate for the company is 30%.

Required:

1. Prepare the Sales budget for 2019.

2. Prepare the Production budget for 2019.

3. Prepare the Direct materials purchases budget (units and dollars) for 2019.

4. Prepare the Direct labor budget for 2019.

5. Prepare the Factory overhead budget for 2019.

6. Prepare the Cost of goods sold and ending finished goods inventory budgets for 2019.

7. Prepare the Selling and administrative expense budget, broken down into two components: Selling Expenses, and Administrative Expenses for 2019.

8. Prepare the Budgeted income statement, the last item of which is labeled After-tax Operating Income for 2019.

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

Value Based Management For Accounts Receivable

Authors: Kimberly Don Ketron

1505911184, 978-1505911183

More Books

Students also viewed these Accounting questions

Question

3. Evaluate your listeners and tailor your speech to them

Answered: 1 week ago