Explore BrainMass

Explore BrainMass

    Budgeting, Dollie Inc.

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    The budget director of Dollie Inc., with the help of the finance department, has compiled the following information for use in creating the budgeted income statement for January 20xx:

    a. Estimated sales for January
    Luxury dollhouse: 2,000 units at $200 per unit
    Standard dollhouse: 3,500 units at $150 per unit

    b. Estimated inventories at January 1

    Direct materials
    Finished products

    Plastic: 400 pounds
    Luxury dollhouse: 200 units at $98 per unit

    Wood: 1,000 pounds
    Standard dollhouse: 300 units at $70 per unit

    c. Desired inventories at January 31

    Direct materials
    Finished products

    Plastic: 740 pounds
    Luxury dollhouse: 170 units at $100 per unit

    Wood: 980 pounds
    Standard dollhouse: 260 units at $73 per unit

    d. Direct materials used in production

    To manufacture Luxury dollhouse:
    Plastic: 0.8 pounds per unit of product
    Wood: 2 pounds per unit of product

    To manufacture Standard dollhouse:
    Plastic: 0.6 pounds per unit of product
    Wood: 1.5 pounds per unit of product

    e. Anticipated cost of purchases and beginning and ending inventory of direct materials
    Plastic: $5 per pound
    Wood: $7 per pound

    f. Direct labor requirements

    Luxury dollhouse
    Molding Department: 0.3 hours at $12 per hour
    Assembly Department: 0.5 hours at $10 per hour

    Standard dollhouse
    Molding Department: 0.2 hours at $12 per hour
    Assembly Department: 0.4 hours at $10 per hour

    g. Estimated factory overhead costs for January

    â?¢Indirect factory wages: $95,000
    â?¢Depreciation of plant and equipment: $20,000
    â?¢Utilities: $14,000
    â?¢Insurance and property tax: $4,000

    h. Estimated operating expenses for January

    â?¢Sales salaries expense: $223,600
    â?¢Advertising expense: $127,000
    â?¢Office salaries expense: $63,800
    â?¢Depreciation expense - office equipment: $7,200
    â?¢Telephone expense - selling: $2,100
    â?¢Telephone expense - administrative: $550
    â?¢Travel expense - selling: $40,900
    â?¢Office supplies expense: $3,500
    â?¢Miscellaneous administrative expense: $4,600
    i. Estimated tax rate: 30%

    Documents: Using Excel, prepare a separate tab for each of the following deliverables:

    1.Prepare a sales budget for January.
    2.Prepare a production budget for January.
    3.Prepare a direct material budget for January.
    4.Prepare a direct labor budget for January.
    5.Prepare a factory overhead budget for January.
    6.Prepare a cost of goods sold (COGS) budget for January. WIP at the beginning of January is estimated to be $25,300 and WIP at the end of January is desired to be $26,800.
    7.Prepare a selling and administrative expenses budget for January.
    8.Prepare a budgeted income statement for January.

    Analysis: Provide a substantive analysis of Dollie's January budgeted income statement.

    â?¢What do the results indicate?
    â?¢Is this budgeted amount a feasible goal?
    â?¢In what areas could Dollie Inc. cut back on costs?
    â?¢How will management use this budget?
    â?¢Endorse the effective use of budgeting techniques in relation to solvent business practices.

    © BrainMass Inc. brainmass.com June 4, 2020, 2:24 am ad1c9bdddf

    Solution Preview

    â?¢What do the results indicate?
    The venture looks profitable. The net margin is 19% (net income / sales) which is remarkable.

    â?¢Is this budgeted amount a feasible goal?
    It is not possible to know if this budgeted profit is feasible since it depends entirely on the feasibility of the assumptions for sales units (market demand), sales price, material costs, labor costs, overhead costs, selling and admin costs and tax rate. If all these assumptions are reasonably accurate, then the profits will likely be close to this ...

    Solution Summary

    Your tutorial includes a master budget in Excel (click in cells to see computations), with each budget on a separate tab. Your discussion is 300 words and gives a general idea how businesses might use budgets.