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: Estimated sales for January: Bird house 15,000 units at $25 per unit Bird feeder 40,000 units at $15 per unit 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 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 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 Anticipated cost of purchases and beginning and ending inventory of direct materials: Wood $2.50 per ft. Plastic $0.80 per lb. 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. 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 Estimated operating expenses for January: Sales salaries expense $125,000 Advertising expense 80,000 Office salaries expense 40,000 Depreciation expense—office equipment 4,000 Travel expense—selling 25,000 Office supplies expense 2,500 Miscellaneous administrative expense 3,500 Estimated other revenue and expense for January: Interest revenue $4,540 Interest expense 3,000 Estimated tax rate: 25%

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: Estimated sales for January: Bird house 15,000 units at $25 per unit Bird feeder 40,000 units at $15 per unit 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 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 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 Anticipated cost of purchases and beginning and ending inventory of direct materials: Wood $2.50 per ft. Plastic $0.80 per lb. 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. 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 Estimated operating expenses for January: Sales salaries expense $125,000 Advertising expense 80,000 Office salaries expense 40,000 Depreciation expense—office equipment 4,000 Travel expense—selling 25,000 Office supplies expense 2,500 Miscellaneous administrative expense 3,500 Estimated other revenue and expense for January: Interest revenue $4,540 Interest expense 3,000 Estimated tax rate: 25%

Principles of Cost Accounting

17th Edition

ISBN:9781305087408

Author:Edward J. Vanderbeck, Maria R. Mitchell

Publisher:Edward J. Vanderbeck, Maria R. Mitchell

Chapter7: The Master Budget And Flexible Budgeting

Section: Chapter Questions

Problem 4E: Prepare a cost of goods sold budget for the Crest Hills Manufacturing Co. for the year ended...

See similar textbooks

Related questions

Concept explainers

Question

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:

Estimated sales for January:

Bird house 15,000 units at $25 per unit

Bird feeder 40,000 units at $15 per unit
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
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

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

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

Wood $2.50 per ft.

Plastic $0.80 per lb.

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.

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

Estimated operating expenses for January:

Sales salaries expense	$125,000
Advertising expense	80,000
Office salaries expense	40,000
Depreciation expense—office equipment	4,000
Travel expense—selling	25,000
Office supplies expense	2,500
Miscellaneous administrative expense	3,500

Estimated other revenue and expense for January:

Interest revenue $4,540

Interest expense 3,000
Estimated tax rate: 25%

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
Bird
House
Feeder
Expected units to be sold
15,00
40,00
Desired inventory, January 31
1,500
3,000
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
12,40
1,550
Bird feeder
8,100
40,50
Desired units of inventory, January 31
Total units available
Estimated units of inventory, January 1
Total units to be purchased
500
1,250
Unit price
Total direct materials to be purchased

Birding Homes & Feeders Inc.
Direct Labor Cost Budget
For the Month Ending January 31
Fabrication
Assembly
Total
Department
Department
Hours required for
production:
Bird house
Bird feeder
Total
Hourly rate
$ x$
x$
Total direct labor cost
%$4
5. Prepare a factory overhead cost budget for January.
Birding Homes & Feeders Inc.
Factory Overhead Cost Budget
For the Month Ending January 31
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
Direct materials:
Cost of direct materials available for use
Cost of direct materials placed
production s $

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 3 steps with 3 images

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.

Bird house	15,000 units at $25 per unit
Bird feeder	40,000 units at $15 per unit

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

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

Indirect factory wages	$40,000
Depreciation of plant and equipment	20,000
Power and light	10,000
Insurance and property tax	5,000