Concept explainers
The budget director of Gold Medal Athletic Co., 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 March 2016:
- a. Estimated sales for March:
Batting helmet | 1,200 units at $40 per unit |
Football helmet | 6,500 units at $160 per unit |
- b. Estimated inventories at March 1:
Direct materials: | Finished products: | ||
Plastic | 90 lbs. | Batting helmet........ | 40 units at $25 per unit |
Foam lining | 80 lbs. | Football helmet....... | 240 units at $77 per unit |
- c. Desired inventories at March 31:
Direct materials: | Finished products: | |
Plastic50 lbs. | Batting helmet......... | 50 units at $25 per unit |
Foam lining65 lbs. | Football helmet........ | 220 units at $78 per unit |
- d. Direct materials used in production:
In manufacture of batting helmet: | |
Plastic | 1.20 lbs. per unit of product |
Foam lining | 0.50 lb. per unit of product |
In manufacture of football helmet: | |
Plastic | 3.50 lbs. per unit of product |
Foam lining | 1.50 lbs. per unit of product |
- e. Anticipated cost of purchases and beginning and ending inventor)’ of direct materials:
Plastic | $6.00 per lb. |
Foam lining | $4.00 per lb. |
- f. Direct labor requirements:
Batting helmet: | |
Molding Department | 0.20 hr. at $20 per hr. |
Assembly Department | 0.50 hr. at $14 per hr. |
Football helmet: | |
Molding Department | 0.50 hr. at $20 per hr. |
Assembly Department | 1.80 hrs. at $14 per hr. |
- g. Estimated factory overhead costs for March:
Indirect factory wages | $86,000 | Power and light | $4,000 |
Depreciation of plant and equipment | 12,000 | Insurance and property tax | 2,300 |
- h. Estimated operating expenses for March:
Sales salaries expense | $184,300 |
Advertising expense | 87,200 |
Office salaries expense | 32,400 |
Depreciation expense—office equipment | 3,800 |
Telephone expense—selling | 5,800 |
Telephone expense—administrative | 1,200 |
Travel expense-—selling | 9,000 |
Office supplies expense | 1,100 |
Miscellaneous administrative expense | 1,000 |
- i. Estimated other income and expense for March:
Interest revenue | $940 |
Interest expense | 872 |
- j. Estimated tax rate: 30%
Instructions
- 1. Prepare a sales budget for March.
- 2. Prepare a production budget for March.
- 3. Prepare a direct materials purchases budget for March.
- 4. Prepare a direct labor cost budget for March.
- 5. Prepare a
factory overhead cost budget for March. - 6. Prepare a cost of goods sold budget for March. Work in process at the beginning of March is estimated to be $15,300, and work in process at the end of March is desired to be $14,800.
- 7. Prepare a selling and administrative expenses budget for March.
- 8. Prepare a budgeted income statement for March.
1.
Budgeting is a process to prepare the financial statement by the manager to estimate the organization’s future actions. It is also helpful to satisfy the everyday activities.
To Prepare: The sales budget for the month ending March 31, 2016.
Explanation of Solution
The following table shows the sales budget.
Company G Sales Budget For the Month Ending March 31, 2016 |
|||
Product and Area | Unit Sales Volume | Unit Selling Price ($) | Total Sales ($) |
(A) | (B) | (A) × (B) | |
Birdhouse | 1,200 | 40 | 48,000 |
Bird feeder | 6,500 | 160 | 1,040,000 |
Total Revenue from Sales | 1,088,000 |
Table (1)
2.
To Prepare: The production budget for the month ending March 31, 2016.
Explanation of Solution
The following table shows the production budget.
Company G Production Budget For the Month Ending March 31, 2016 |
||
Details | Units | |
Batting Helmet | Football Helmet | |
Expected Units to be Sold | 1,200 | 6,500 |
Add: Desired Inventory, March 31 | 50 | 220 |
Total Units Required | 1,250 | 6,720 |
Less: Estimated Inventory, March 1 | (40) | (240) |
Total Units to be Produced | 1,210 | 6,480 |
Table (2)
3.
To Prepare: The direct materials purchase budget for the month ending March 31, 2016.
Explanation of Solution
The following table shows the direct materials purchase budget.
Company G Direct Materials Purchase Budget For the Month Ending March 31, 2016 |
||
Details | Units | |
Plastic | Foam Lining | |
Required units for production: | ||
Batting Helmet | 1,452 (1) | 605 (2) |
Football Helmet | 22,680 (3) | 9,720 (4) |
Add: Desired inventory, March 31 | 50 | 65 |
Total units required | 24,182 | 10,390 |
Less: Estimated inventory, March 1 | (90) | (80) |
Total units to be purchased (A) | 24,092 | 10,310 |
Unit price (B) | $6 | $4 |
Total (A) × (B) | $144,552 | $41,240 |
Total direct materials to be purchased | 185,792 |
Table (3)
Working Notes:
Calculate the direct material (plastic) for batting helmet.
Calculate the direct material (foam lining) for batting helmet.
Calculate the direct material (plastic) for football helmet.
Calculate the direct material (foam lining) for football helmet.
4.
To Prepare: The direct labor cost budget of Company B.
Explanation of Solution
The following table shows the direct labor cost budget for molding and assembly department.
Company B | ||
Direct Labor Cost Budget | ||
For the Month Ending March 31, 2016 | ||
Particulars | Molding Department |
Assembly Department |
Hours Required for Production: | ||
Batting helmet | 242 (5) | 605 (6) |
Football helmet | 3,240 (7) | 11,664 (8) |
Total Hours Required (A) | 3,482 | 12,269 |
Hourly Rate (B) | $20 | $14 |
Total Cost (A) × (B) | $69,640 | $171,766 |
Total Direct Labor Cost | 241,406 |
Table (4)
Working Notes:
Calculate the hours required for the production of batting helmet in molding department.
Calculate the hours required for the production of batting helmet in assembly department.
Calculate the hours required for the production of football helmet in molding department.
Calculate the hours required for the production of football helmet in assembly department.
5.
To Prepare: The factory overhead cost budget of Company G.
Explanation of Solution
The following table shows the factory overhead cost budget.
Company G | |
Factory Overhead Cost Budget | |
For the Month Ending March 31, 2016 | |
Particulars | Amount ($) |
Indirect factory wages | 86,000 |
Depreciation of plant and equipment | 12,000 |
Power and light | 4,000 |
Insurance and property tax | 2,300 |
Total | 104,300 |
Table (5)
6.
To Prepare: The cost of goods sold budget of Company G.
Explanation of Solution
The following table shows the cost of goods sold budget.
G Company | |||
Cost of Goods Sold Budget | |||
For the month ending March 31, 2016 | |||
Particulars | Amount ($) | Amount ($) | Amount ($) |
Finished goods inventory, March 1 | 19,480 (9) | ||
Work-in-process inventory, March 1 | 15,300 | ||
Direct material: | |||
Direct materials inventory, March 1 | 860 (10) | ||
Direct materials purchases | 185,792 | ||
Cost of direct materials available for use | 186,652 | ||
Less: Direct materials inventory, March 31 | (560) (11) |
||
Cost of direct materials placed in production | 186,092 | ||
Direct labor | 241,406 | ||
Factory overhead | 104,300 | ||
Total manufacturing cost | 531,798 | ||
Total work-in-process during the period | 547,098 | ||
Less: Work-in-process inventory, March 31 | (14,800) | ||
Cost of goods manufactures | 532,298 | ||
Cost of finished goods available for sale | 551,778 | ||
Less: Finished goods inventory, March 31 | (18,410) (12) |
||
Cost of Goods Sold | 533,368 |
Table (6)
Working Notes:
Calculate the beginning finished goods inventory.
Calculate the beginning direct material.
Calculate the ending direct material.
Calculate the ending finished goods inventory.
To Prepare: The selling and administrative expenses budget of Company G.
Explanation of Solution
The following table shows the selling and administrative expenses budget.
Company G | ||
Selling and Administrative Budget | ||
For the Month Ending March 31, 2016 | ||
Particulars | Amount ($) | Amount ($) |
Selling expense: | ||
Sales salaries expense | 184,300 | |
Advertising expense | 87,200 | |
Telephone expense | 5,800 | |
Travel expense | 9,000 | |
Total selling expense | 286,300 | |
Administrative expense: | ||
Office salaries expense | 32,400 | |
Depreciation expense – office equipment | 3,800 | |
Telephone expense – Administrative | 1,200 | |
Office supplies expense | 1,100 | |
Miscellaneous administrative expense | 1,000 | |
Total administrative expenses | 39,500 | |
Total Operating Expenses | 325,800 |
Table (7)
8.
To Prepare: The budgeted income statement of Company G.
Explanation of Solution
Prepare the budgeted income statement of Company G.
Company G | ||
Budgeted Income Statement | ||
For the Month Ending March 31, 2016 | ||
Particulars | Amount ($) | Amount ($) |
Revenue from sales | 1,088,000 | |
Less: Cost of goods sold | (533,368) | |
Gross profit | 554,632 | |
Operating expenses: | ||
Selling expenses | 286,300 | |
Administrative expenses | 39,500 | |
Total operating expenses | (325,800) | |
Income from operations | 228,832 | |
Other revenue and expenses: | ||
Interest revenue | 940 | |
Interest expense | (872) | 68 |
Income before income tax | 228,900 | |
Income tax expense (30%) | (68,670) | |
Net Income | 160,230 |
Table (7)
Want to see more full solutions like this?
Chapter 21 Solutions
FINANCIAL AND MANAGERIAL ACCOUNTING
- 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: Estimated inventories at January 1: Desired inventories at January 31: Direct materials used in production: Anticipated cost of purchases and beginning and ending inventory of direct materials: Direct labor requirements: Estimated factory overhead costs for January: Estimated operating expenses for January: Estimated other revenue and expense for January: Estimated tax rate: 25% Instructions Prepare a sales budget for January. Prepare a production budget for January. Prepare a direct materials purchases budget for January. Prepare a direct labor cost budget for January. Prepare a factory overhead cost budget for January. 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. Prepare a selling and administrative expenses budget for January. Prepare a budgeted income statement for January.arrow_forwardPerformance Report Based on Budgeted and Actual Levels of Production Balboa Company budgeted production of 4,500 units with the following amounts: At the end of the year, Balboa had the following actual costs for production of 4,700 units: Required: 1. Calculate the budgeted amounts for each cost category listed above for the 4,500 budgeted units. 2. Prepare a performance report using a budget based on expected (budgeted) production of 4,500 units. 3. Prepare a performance report using a budget based on the actual level of production of 4,700 units.arrow_forwardPerformance Report Based on Budgeted and Actual Levels of Production Bowling Company budgeted the following amounts: At the end of the year, Bowling had the following actual costs for production of 3,800 units: Required: 1. Calculate the budgeted amounts for each cost category listed above for the 4,000 budgeted units. 2. Prepare a performance report using a budget based on expected production of 4,000 units. 3. Prepare a performance report using a budget based on the actual level of production of 3,800 units.arrow_forward
- Budgeted income statement and supporting budgets for three months Bellaire Inc. gathered the following data for use in developing the budgets for the first quarter (January, February, March) of its fiscal year: Estimated sales at 125 per unit: Estimated finished goods inventories: Work in process inventories are estimated to be insignificant (zero). Estimated direct materials inventories: Manufacturing costs: Selling expenses: Instructions Prepare the following budgets using one column for each month and a total column for the first quarter, as shown for the sales budget: Prepare a sales budget for March. Prepare a production budget for March. Prepare a direct materials purchases budget for March. Prepare a direct labor cost budget for March. Prepare a factory overhead cost budget for March. Prepare a cost of goods sold budget for March. Prepare a selling and administrative expenses budget for March. Prepare a budgeted income statement with budgeted operating income for March.arrow_forwardSales, production, direct materials, direct labor, and factory overhead budgets King Tire Co.s budgeted unit sales for the year 2016 were: The budgeted selling price for truck tires was 200 per tire, and for passenger car tires it was 65 per tire. The beginning finished goods inventories were expected to be 2,000 truck tires and 5,000 passenger tires, for a total cost of 326,478, with desired ending inventories at 2,500 and 6,000, respectively, with a total cost of 400,510. There was no anticipated beginning or ending work-in- process inventory for either type of tire. The standard materials quantities for each type of tire were as follows: The purchase prices of rubber and steel were 2 and 3 per pound, respectively. The desired ending inventories for rubber and steel were 60,000 and 6,000 lb, respectively. The estimated beginning inventories for rubber and steel were 75,000 and 7,000 lb, respectively. The direct labor hours required for each type of tire were as follows: The direct labor rate for each department is as follows: Budgeted factory overhead costs for 2016 were as follows: Required: Prepare each of the following budgets for King for the year ended December 31, 2016: 1. Sales budget. 2. Production budget. 3. Direct material budget. 4. Direct labor budget. 5. Factory overhead budget. 6. Cost of goods sold budget.arrow_forwardSales, production, direct materials purchases, and direct labor cost budgets The budget director of Gourmet Grill Company requests estimates of sales, production, and other operating data from the various administrative units every month. Selected information concerning sales and production for July is summarized as follows: Estimated sales for July by sales territory: Estimated inventories at July 1: Desired inventories at July 31: Direct materials used in production: Anticipated purchase price for direct materials: Direct labor requirements: Instructions Prepare a sales budget for July. Prepare a production budget for July. Prepare a direct materials purchases budget for July. Prepare a direct labor cost budget for July.arrow_forward
- Budgeted income statement and supporting budgets The budget director of Jupiter Helmets 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 May: Prepare a cost of goods sold budget for May. Work in process at the beginning of May is estimated to be $4200. and work in process at the end of May is desired to be $3800.arrow_forwardBudgeted income statement and balance sheet As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 20Y9, the following tentative trial balance as of December 31, 20Y8, is prepared by the Accounting Department of Mesa Publishing Co.: Factory output and sales for 20Y9 are expected to total 3,800 units of product, which are to be sold at 120 per unit. The quantities and costs of the inventories at December 31, 20Y9, are expected to remain unchanged from the balances at the beginning of the year. Budget estimates of manufacturing costs and operating expenses for the year are summarized as follows: Balances of accounts receivable, prepaid expenses, and accounts payable at the end of the year are not expected to differ significantly from the beginning balances. Federal income tax of 35,000 on 20Y9 taxable income will be paid during 20Y9. Regular quarterly cash dividends of 0.20 per share are expected to be declared and paid in March, June, September, and December on 20,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for 22,000 cash in May. Instructions Prepare a budgeted income statement for 20Y9. Prepare a budgeted balance sheet as of December 31, 20Y9, with supporting calculations.arrow_forwardRefer to Cornerstone Exercise 8.6. Required: 1. Calculate the total budgeted cost of units produced for Play-Disc for the coming year. Show the cost of direct materials, direct labor, and overhead. 2. Prepare a cost of goods sold budget for Play-Disc for the year. 3. What if the beginning inventory of finished goods was 75,200 (for 16,000 units)? How would that affect the cost of goods sold budget? (Assume Play-Disc uses the FIFO method.) Play-Disc makes Frisbee-type plastic discs. Each 12-inch diameter plastic disc has the following manufacturing costs: For the coming year, Play-Disc expects to make 300,000 plastic discs, and to sell 285,000 of them. Budgeted beginning inventory in units is 16,000 with unit cost of 4.75. (There are no beginning or ending inventories of work in process.) Required: 1. Prepare an ending finished goods inventory budget for Play-Disc for the coming year. 2. What if sales increased to 290,000 discs? How would that affect the ending finished goods inventory budget? Calculate the value of budgeted ending finished goods inventory.arrow_forward
- Preparing a performance report Use the flexible budget prepared in P7-6 for the 29,000-unit level of activity and the actual operating results listed below for the 29,000- unit level. Required: 1. Prepare a performance report. 2. List the major reasons why the actual operating income at 29,000 units differs from the master budget operating income at 30,000 units in Figure 7-12. 3. Given the level at which the company operated, how was its cost control? Item Direct materials: Direct labor:arrow_forwardBudgeted income statement and supporting budgets The budget director of Jupiter Helmets 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 May: Prepare a factory overhead cost budget for May.arrow_forwardBudget performance reports for cost centers Partially completed budget performance reports for Delmar Company, a manufacturer of light duty motors, follow: a. Complete the budget performance reports by determining the correct amounts for the lettered spaces. b. Compose a memo to Randi Wilkes, vice president of production for Delmar Company, explaining the performance of the production division for June.arrow_forward
- Financial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubSurvey of Accounting (Accounting I)AccountingISBN:9781305961883Author:Carl WarrenPublisher:Cengage Learning
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage LearningPrinciples of Cost AccountingAccountingISBN:9781305087408Author:Edward J. Vanderbeck, Maria R. MitchellPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT