BUDGET PROBLEM
The Budget Director of Dave, Inc. with the assistance of the Controller, Production Manager and the Sales Manager has gathered the following data for use in developing the Budgeted Income Statement for 2012. The Company produces and sells two products: Batting Helmets and Football Helmets. Both products use two types of materials: Plastic and Foam Lining and they both go through a Molding Department and then through an Assembly Department before they are ready for sale.
Assume that there is no Work-Process-Inventory.
1. Estimated Sales : 25,800 Batting Helmets at $ 40 each and 54,100 Football Helmets at $ 75 each
2. Raw materials inventories at January 1st: Plastic – 9,500 pounds and Foam lining - 4,700 pounds
3. Finished Goods inventories at January 1st:
Batting Helmets – 2,450 at $ 21 each and Football Helmets – 3,900 at $ 40 each
4. Desired raw material inventory at December 31st: Plastic – 11,400 pounds and Foam lining -
4,500 pounds
5. Desired inventory at December 31st:
Batting Helmets – 2,400 at $ 21 each and Football Helmets - 3,500 at $ 40 each
6. Direct materials used in production:
Batting Helmet – Plastic – 1.40 pounds per unit and Foam lining - .60 pounds per unit
Football Helmet – Plastic – 3.20 pounds per unit and Foam lining – 1.20 pounds per unit
7. Cost of direct materials: Plastics - $ 6.50 per pound and Foam lining - $ 3.00 per pound
8. Direct labor used in production:
Batting Helmets - .16 hour in Molding at $14 per hour and .40 hour in Assembly at $12 per hour Football Helmets - .25 hour in Molding and .60 hour in Assembly (same rates)
9. Budgeted Factory Labor Overhead:
Indirect factory wages - $ 250,000 Depreciation on plant and equipment - $ 63,000 Utilities - $ 24,000 Insurance and property taxes - $ 9,700
10. Budgeted Operating Expenses:
Sales salaries expense - $ 505,700; Advertising Expense - $ 350,800; Office Salaries Expense – $ 145,800; Depreciation Expense Office Equipment - $ 6,200; Telephone Expense Selling - $ 4,700;Telephone Expense Administrative - $ 900; Travel Expense Selling - $ 42,100; Office Supplies Expense - $ 4,000; and Miscellaneous Administrative Expenses - $ 5,000.
11. Budgeted Other income and expenses:
Interest Revenue - $ 12,500 Interest Expense - $ 15,700
12. Budgeted income tax rate – 40%
REQUIRED:
Prepare a Budgeted Income Statement for 2012 with supporting schedules. Please refer to Exhibits 8 to 15 in your text on pages 986 to 994. Project is due by May 13, 2013

Posted Date: 5/5/2013 4:58:29 PM | Location : United States

Ask an Expert

Related Discussions:- Budget Problem, Assignment Help, Ask Question on Budget Problem, Get Answer, Expert's Help, Budget Problem Discussions

Write discussion on Budget Problem
Your posts are moderated

Write your message here..

Related Questions

Decision - making, Decision Making Some managers appear to have an... Decision Making Some managers appear to have an intuitive sense of good decision making. The reality is that good decision making is hardly ever done by intuition. Consist

Short term cash forecasts, The significant objectives of short-term cash fo... The significant objectives of short-term cash forecast are as given: find out operating cash requirement anticipating short term financing Organization investment of

Predetermined Overhead Rate, Logan Products computes its predetermined over... Logan Products computes its predetermined overhead rate annually on the basis of direct labor hours. At the beginning of the year, it estimated that 39,000 direct labor-hours would

Markov chains, Markov Chains: Markov Chains are named after the Russia... Markov Chains: Markov Chains are named after the Russian statistician A.A Markov who developed probabilistic models that are often applicable to decision making problems in bu

Simulation models, SIMULATION MODELS Simulation is a method of analyzin... SIMULATION MODELS Simulation is a method of analyzing a system by experimentally duplicating its behavior. Management accountants can be able to make meaningful inferences conc

What are the features of product life cycle costing, Features of product li... Features of product life cycle costing Product life cycle costing is important due to the following features: 1) product life cycle costing involves tracing of costs and re

Parameter prediction error-randomness of operating process, Parameter predi... Parameter prediction error: This is another aspect of faulty planning. As Hongren says, ‘planning decisions are based on predictions of future costs, future selling price, fut

Transient analysis-absorbing state, Transient Analysis A state is said... Transient Analysis A state is said to be transient if it is impossible to move to that state from any other state except itself. This state is temporary and eventually a stead

Working capital management, stanley shoe company established a line credit ... stanley shoe company established a line credit with a local bank. the maximum amount that can be borrowed under the terms of the agreement is $100000 at an annual rate of 12%. a co

Determine the value of equipment at the current date, A company is preparin... A company is preparing a value in use calculation for a factory building and the equipment used to make a particular product. It has prepared cash flows for the next five years fro