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:
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: | ||
Plastic............ | 50 lbs. | Batting helmet....... | 50 units at $25 per unit |
Foam lining....... | 65 lbs. | Football helmet...... | 220 units at $78 per unit |
D. Direct materials used in production:
In manufacture of batting helmet: | |
Plastic............................... | 1.2lbs. per unit of product |
Foam lining......................... | 0.5 lb. per unit of product |
In manufacture of football helmet: | |
Plastic............................... | 3.5lbs. per unit of product |
Foam lining.......................... | 1.5 lbs. per unit of product |
E. Anticipated cost of purchases and beginning and ending inventory of direct materials:
Plastic........................ | $6 per lb. |
Foam lining................... | $4 per lb. |
F. Direct labor requirements
Batting helmet: | |
Molding Department............. | 0.2 hr. at $20 per unit |
Assembly Department............ | 0.5 hr. at $14 per hr. |
Football helmet: | |
Molding Department............. | 0.5 hr. at $20 per hr. |
Assembly Department............ | 1.8 hrs. at $14 per hr. |
G. Estimated factory
Indirect factory wages | $86,000 |
12,000 | |
Power and light | $4,000 |
Insurance and property tax | 2,300 |
H. Estimated operating expenses for March:
Sales salaries expense | $184,300 |
Advertising expense | 87,300 |
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 $14,800.
- 7. Prepare a selling and administrative expenses budget for March.
- 8. Prepare a budgeted income statement for March.
1.
Budgeting is a process to prepare the financial statement by the manager to estimate the organization’s future actions. It is also helpful to satisfy the everyday activities.
To Prepare: The sales budget for the month ending March 31.
Explanation of Solution
The following table shows the sales budget.
Company G Sales Budget For the Month Ending March 31 | |||
Product and Area | Unit Sales Volume | Unit Selling Price ($) | 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.
Explanation of Solution
The following table shows the production budget.
Company G Production Budget For the Month Ending March 31 | ||
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.
Answer to Problem 21.3BPR
The following table shows the direct materials purchase budget.
Company G Direct Materials Purchase Budget For the Month Ending March 31 | ||
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)
Explanation of Solution
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.
Answer to Problem 21.3BPR
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 | ||
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 | $171,766 |
Total Direct Labor Cost | 241,406 |
Table (4)
Explanation of Solution
Working Notes:
Calculate the hours required for the production of batting helmet in molding department.
Calculate the hours required for the production of batting helmet in assembly department.
Calculate the hours required for the production of football helmet in molding department.
Calculate the hours required for the production of football helmet in assembly department.
5.
To Prepare: The factory overhead cost budget of Company G.
Explanation of Solution
The following table shows the factory overhead cost budget.
Company G | |
Factory Overhead Cost Budget | |
For the Month Ending March 31 | |
Particulars | Amount ($) |
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.
Answer to Problem 21.3BPR
The following table shows the cost of goods sold budget.
G Company | |||
Cost of Goods Sold Budget | |||
For the month ending March 31 | |||
Particulars | Amount ($) | Amount ($) | Amount ($) |
Finished goods inventory, March 1 | 19,480 (9) | ||
Work-in-process inventory, March 1 | 15,300 | ||
Direct material: | |||
Direct materials inventory, March 1 | 860 (10) | ||
Direct materials purchases | 185,792 | ||
Cost of direct materials available for use | 186,652 | ||
Less: Direct materials inventory, March 31 | (560) (11) |
||
Cost of direct materials placed in production | 186,092 | ||
Direct labor | 241,406 | ||
Factory overhead | 104,300 | ||
Total manufacturing cost | 531,798 | ||
Total work-in-process during the period | 547,098 | ||
Less: Work-in-process inventory, March 31 | (14,800) | ||
Cost of goods manufactures | 532,298 | ||
Cost of finished goods available for sale | 551,778 | ||
Less: Finished goods inventory, March 31 | (18,410) (12) | ||
Cost of Goods Sold | 533,368 |
Table (6)
Explanation of Solution
Working Notes:
Calculate the beginning finished goods inventory.
Calculate the beginning direct material.
Calculate the ending direct material.
Calculate the ending finished goods inventory.
7.
To Prepare: The selling and administrative expenses budget of Company G.
Explanation of Solution
The following table shows the selling and administrative expenses budget.
Company G | ||
Selling and Administrative Budget | ||
For the Month Ending March 31 | ||
Particulars | Amount ($) | Amount ($) |
Selling expense: | ||
Sales salaries expense | 184,300 | |
Advertising expense | 87,200 | |
Telephone expense | 5,800 | |
Travel expense | 9,000 | |
Total selling expense | 286,300 | |
Administrative expense: | ||
Office salaries expense | 32,400 | |
Depreciation expense – office equipment | 3,800 | |
Telephone expense – Administrative | 1,200 | |
Office supplies expense | 1,100 | |
Miscellaneous administrative expense | 1,000 | |
Total administrative expenses | 39,500 | |
Total Operating Expenses | 325,800 |
Table (7)
8.
To Prepare: The budgeted income statement of Company G.
Explanation of Solution
Prepare the budgeted income statement of Company G.
Company G | ||
Budgeted Income Statement | ||
For the Month Ending March 31 | ||
Particulars | Amount ($) | 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 (8)
Want to see more full solutions like this?
Chapter 21 Solutions
Financial and Managerial Accounting - With CengageNow
- 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_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: a. Estimated sales for May: Bicycle helmet 9,500 units at $24 per unit Motorcycle helmet 6,250 units at $185 per unit b. Estimated inventories at May 1: Direct materials: Finished products: Plastic 1,480 lbs. Bicycle helmet 200 units at $15 per unit Foam lining 520 lbs. Motorcycle helmet 100 units at $90 per unit c. Desired inventories at May 31: Direct materials: Finished products: Plastic 2,000 lbs. Bicycle helmet 400 units at $15 per unit Foam lining 800 lbs. Motorcycle helmet 300 units at $100 per unit d. Direct materials used in production: In manufacture of bicycle helmet: Plastic 0.90 lb. per…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: a. Estimated sales for May: Bicycle helmet 9,500 units at $24 per unit Motorcycle helmet 6,250 units at $185 per unit b. Estimated inventories at May 1: Direct materials: Finished products: Plastic 1,480 lbs. Bicycle helmet 200 units at $15 per unit Foam lining 520 lbs. Motorcycle helmet 100 units at $90 per unit c. Desired inventories at May 31: Direct materials: Finished products: Plastic 2,000 lbs. Bicycle helmet 400 units at $15 per unit Foam lining 800 lbs. Motorcycle helmet 300 units at $100 per unit d. Direct materials used in production: In manufacture of bicycle helmet: Plastic 0.90 lb. per…arrow_forward
- please answer parts 5 and 6 from this practice problemarrow_forwardArberg Company's controller prepared the following budgeted income statement for the coming year: Sales ........................$415,000 Total variable cost .........302,950 Contribution margin......$112,050 Total fixed cost ..............64,800 Operating income .........$47,250 Required: 1. What is Arberg's variable cost ratio? What is its Contribution marginratio? 2. Suppose Arberg's actual revenues are $30,000 more than budgeted. By how much will operating income increase? Give the answer without preparing a new income statement. 3. How much sales revenue must Arberg earn to break even? Prepare a Contribution marginincome statement to verify the accuracy of your answer. 4. What is Arberg's expected margin of safety? 5. What is Arberg's margin of safety if sales revenue is $380,000?arrow_forwardBudgeted Balance Sheet The management of Mecca Copy, a photocopying center located on University Avenue, has compiled the following data to use in preparing its budgeted balance sheet for next year: The beginning balance of retained earnings was $28,000, net income is budgeted to be $11,500, and dividends are budgeted to be $4,800. Required: Prepare the company’s budgeted balance sheet.arrow_forward
- please answer part 8 from this practice problemarrow_forwardSales, production, direct materials purchases, and direct labor cost budgets The budget director of Royal Furniture Company requests estimates of sales, production, and other operating data from the various administrative units every month. Selected information concerning sales and production for February is summarized as follows: a. Estimated sales of King and Prince chairs for February by sales territory: Northern Domestic: King..........................................610 units at $780 per unit Prince .......................................750 units at $550 per unit Southern Domestic: King...........................................340 units at $780 per unit Prince ....................................... 440 units at $550 per unit International: King..........................................360 units at $850 per unit Prince .......................................290 units at $600 per unit b. Estimated inventories on February 1: Direct materials: Fabric ...................... 420…arrow_forwardSales, production, direct materials purchases, and direct labor cost budgets The budget director of Royal Furniture Company requests estimates of sales, production, and other operating data from the various administrative units every month. Selected information concerning sales and production for February is summarized as follows: a. Estimated sales of King and Prince chairs for February by sales territory: Northern Domestic: King..........................................610 units at $780 per unit Prince .......................................750 units at $550 per unit Southern Domestic: King...........................................340 units at $780 per unit Prince ....................................... 440 units at $550 per unit International: King..........................................360 units at $850 per unit Prince .......................................290 units at $600 per unit b. Estimated inventories on February 1: Direct materials: Fabric ...................... 420…arrow_forward
- Flexible budget for selling and administrative expenses for a service company Social Media Inc. uses flexible budgets that are based on the following data: Sales commissions ............................................................ 15% of sales Advertising expense .......................................................... 20% of sales Miscellaneous administrative expenses ........................... $7,000 per month plus 10% of sales Office salaries expense ..................................................... $35,000 per month Customer support expenses ............................................. $11,000 per month plus 18% sales Research and development expense ................................ $35,000 per month Prepare a flexible selling and administrative expenses budget for June 2016 for sales volume $400,000, $500,000 and $600,000.arrow_forwardBudgeted Income Statement and Supporting Budgets The budget director of Feathered Friends 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 December: Estimated sales for December: Bird house 3,200 units at $50 per unit Bird feeder 3,000 units at $70 per unit Estimated inventories at December 1: Direct materials: Wood 200 ft. Plastic 240 lbs. Finished products: Bird house 320 units at $27 per unit Bird feeder 270 units at $40 per unit Desired inventories at December 31: Direct materials: Wood 220 ft. Plastic 200 lbs. Finished products: Bird house 290 units at $27 per unit Bird feeder 250 units at $41 per unit Direct materials used in production: In manufacture of Bird House: Wood 0.80 ft. per unit of product Plastic 0.50 lb. per unit of product In manufacture of Bird Feeder: Wood 1.20 ft. per unit of…arrow_forwardBudgeted Income Statement and Supporting Budgets The budget director of Feathered Friends 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 December: Estimated sales for December: Bird house 3,200 units at $50 per unit Bird feeder 3,000 units at $70 per unit Estimated inventories at December 1: Direct materials: Wood 200 ft. Plastic 240 lbs. Finished products: Bird house 320 units at $27 per unit Bird feeder 270 units at $40 per unit Desired inventories at December 31: Direct materials: Wood 220 ft. Plastic 200 lbs. Finished products: Bird house 290 units at $27 per unit Bird feeder 250 units at $41 per unit Direct materials used in production: In manufacture of Bird House: Wood 0.80 ft. per unit of product Plastic 0.50 lb. per unit of product In manufacture of Bird Feeder: Wood 1.20 ft. per unit of…arrow_forward
- Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage Learning