3. Prepare a direct materials purchases budget for July. 4. Prepare a direct labor cost budget for July. PR 22-3A Budgeted income statement and supporting budgets /4. Total direct labor cost in Fabrication Dept., $29,216 The budget director of Feathered Friends Inc.., with the assistance of the controller, trea- surer, production manager, and sales manager, has gathered the following data for use in developing the budgeted income statement for December 2016: OBJ. 4 a. Estimated sales for December: Bird house.... 3,200 units at $50 per unit 3,000 units at $70 per unit Bird feeder.... 1066 Chapter 22 Budgeting b. Estimated inventories at December 1: Direct materials: Finished products: Bird house....... ben • 320 units at $27 per unit ,270 units at $40 per unit 200 ft. 240 lbs. Wood ..... ... Bird feeder... . . . Plastic........ $2 c. Desired inventories at December 31: Finished products: Bird house.... Direct materials: 290 units at $27 per unit 250 units at $41 per unit Wood ....... 220 ft. Bird feeder...... 200 lbs. Plastic.... d. Direct materials used in production: In manufacture of Bird Feeder: Wood ... In manufacture of Bird House: 1.20 ft. per unit of product 0.75 lb. per unit of product 0.80 ft. per unit of product 0.50 lb. per unit of product Wood .... Plastic... lan Plastic... e. Anticipated cost of purchases and beginning and ending inventory of direct materials; inu $1.00 per Ib. 4 Wood ... $7.00 per ft. V Plastic.... f. Direct labor requirements: Bird House: 0.20 hr. at $16 per hr. Fabrication Department 0.30 hr. at $12 per hr. Assembly Department... Bird Feeder: 0.40 hr. at $16 per hr. 0.35 hr. at $12 per hr. esildins Fabrication Department pubto tinuo Assembly Department... g., Estimated factory overhead costs for December: $75,000 23,000 6 $6,000 Power and light DUggto Jinu 1egoA Ro Jinu eq Indirect factory wages 5,000 Insurance and property tax Depreciation of plant and equipment Dobolg to tinu h. Estimated operating expenses for December: $70,000 Sales salaries expense 18,000 e 21,000 2 0ld Advertising expense le Office salaries expense - p 3od 600 550 Depreciation expense-office equipment Telephone expense-selling Telephone expense-administrative Travel expense-selling Office supplies expense Miscellaneous administrative expense Rod 250 Inertiegat y 4,000 108.0 200 1000 400 Estimated other income and expense for December: i. $200 Interest revenue 122 Interest expense Apsbaus j. Estimated tax rate: 30% eno en Instructions 1. Prepare a sales budget for December. 2. Prepare a production budget for December. 3. Prepare a direct materials purchases budget for December. 4. Prepare a direct labor cost budget for December. 5. Prepare a factory overhead cost budget for December. 6. Prepare a cost of goods sold budget for December. Work in process at the beginning of December is estimated to be $29,000, and work in process at the end of December is estimated to be $35,400. 7. Prepare a selling and administrative expenses budget for December. 8. Prepare a budgeted income statement for December.
3. Prepare a direct materials purchases budget for July. 4. Prepare a direct labor cost budget for July. PR 22-3A Budgeted income statement and supporting budgets /4. Total direct labor cost in Fabrication Dept., $29,216 The budget director of Feathered Friends Inc.., with the assistance of the controller, trea- surer, production manager, and sales manager, has gathered the following data for use in developing the budgeted income statement for December 2016: OBJ. 4 a. Estimated sales for December: Bird house.... 3,200 units at $50 per unit 3,000 units at $70 per unit Bird feeder.... 1066 Chapter 22 Budgeting b. Estimated inventories at December 1: Direct materials: Finished products: Bird house....... ben • 320 units at $27 per unit ,270 units at $40 per unit 200 ft. 240 lbs. Wood ..... ... Bird feeder... . . . Plastic........ $2 c. Desired inventories at December 31: Finished products: Bird house.... Direct materials: 290 units at $27 per unit 250 units at $41 per unit Wood ....... 220 ft. Bird feeder...... 200 lbs. Plastic.... d. Direct materials used in production: In manufacture of Bird Feeder: Wood ... In manufacture of Bird House: 1.20 ft. per unit of product 0.75 lb. per unit of product 0.80 ft. per unit of product 0.50 lb. per unit of product Wood .... Plastic... lan Plastic... e. Anticipated cost of purchases and beginning and ending inventory of direct materials; inu $1.00 per Ib. 4 Wood ... $7.00 per ft. V Plastic.... f. Direct labor requirements: Bird House: 0.20 hr. at $16 per hr. Fabrication Department 0.30 hr. at $12 per hr. Assembly Department... Bird Feeder: 0.40 hr. at $16 per hr. 0.35 hr. at $12 per hr. esildins Fabrication Department pubto tinuo Assembly Department... g., Estimated factory overhead costs for December: $75,000 23,000 6 $6,000 Power and light DUggto Jinu 1egoA Ro Jinu eq Indirect factory wages 5,000 Insurance and property tax Depreciation of plant and equipment Dobolg to tinu h. Estimated operating expenses for December: $70,000 Sales salaries expense 18,000 e 21,000 2 0ld Advertising expense le Office salaries expense - p 3od 600 550 Depreciation expense-office equipment Telephone expense-selling Telephone expense-administrative Travel expense-selling Office supplies expense Miscellaneous administrative expense Rod 250 Inertiegat y 4,000 108.0 200 1000 400 Estimated other income and expense for December: i. $200 Interest revenue 122 Interest expense Apsbaus j. Estimated tax rate: 30% eno en Instructions 1. Prepare a sales budget for December. 2. Prepare a production budget for December. 3. Prepare a direct materials purchases budget for December. 4. Prepare a direct labor cost budget for December. 5. Prepare a factory overhead cost budget for December. 6. Prepare a cost of goods sold budget for December. Work in process at the beginning of December is estimated to be $29,000, and work in process at the end of December is estimated to be $35,400. 7. Prepare a selling and administrative expenses budget for December. 8. Prepare a budgeted income statement for December.
Survey of Accounting (Accounting I)
8th Edition
ISBN:9781305961883
Author:Carl Warren
Publisher:Carl Warren
Chapter13: Budgeting And Standard Costs
Section: Chapter Questions
Problem 13.2.5P: Budgeted income statement and supporting budgets The budget director of Jupiter Helmets Inc., with...
Related questions
Question
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 3 images
Recommended textbooks for you
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Financial & Managerial Accounting
Accounting
ISBN:
9781337119207
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning