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%

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

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%

**Title:** Birding Homes & Feeders Inc. Budgeted Income Statement
**Period:** For the Month Ending January 31

---

1. **Revenue:**
- First revenue source: $ [Input]
- Second revenue source: $ [Input]
- Total revenue: $ [Input]

2. **Operating Expenses:**
- First expense type: $ [Input]
- Second expense type: $ [Input]
- **Total Operating Expenses:** $ [Input]

3. **Operating Income:**
- $ [Input]

4. **Other Revenue and Expenses:**
- First item: $ [Input]
- Second item: $ [Input]

5. **Income Before Income Tax:**
- $ [Input]

6. **Net Income:**
- $ [Input]

---

**Instructions:**
- Fill each input field with the appropriate financial data.
- In the "Other revenue and expense" section, input expenses as negative amounts.
- Compute totals where applicable to ensure accuracy.

This structured income statement is intended for planning and forecasting financial performance for January.

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 2 steps

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.

Similar questions