Purchase Solution

Budgeted Income Statement for Tilger Farm Supply Company

Not what you're looking for?

Ask Custom Question

1. Sales: Quarter 1, 40,000 bags; Quarter 2, 55,000 bags. Selling Price is $60 per bag.

2. Direct materials: each bag of Basic II requires 6 pounds of Crup at a cost of $3 per pound and 10 pounds of Dert at $1.50 per pound.

3. Desired inventory levels:
Type of inventory January 1 April 1 July 1
Basic II (bags) 10,000 15,000 20,000
Crup (pounds) 9,000 12,000 15,000
Dert (pounds) 15,000 20,000 25,000

4. Direct labor: direct labor time is 15 minutes per bag at an hourly rate of $12 per hour.

5. Selling and administrative expenses are expected to be 10% of sales plus $150,000 per quarter.

6. Income taxes are expected to be 30% of income from operations

Your assistant has prepared two budgets:
1) The manufacturing overhead budget shows expected costs to be 100% of direct labor cost.
2) The direct material budget for Dirt which shows the cost of Dirt to be $682,500 in quarter 1 and $907,500 in quarter 2.

Instruction: prepare the budgeted income statement for the first 6 months of 2005 and all required supporting budgets by quarters (Note. Use variable and fixed in the selling and administrative expense budget.) Do not prepare the manufacturing overhead budget or the direct materials budget for Dert.

Purchase this Solution

Solution Summary

This solution prepares a budgeted income statement for the first 6 months of 2005 and classifies all required supporting budgets into quarters. The income statement is in proper format and contains all costs.

Solution provided by:
Education
  • BA, Ain Shams University, Cairo Egypt
  • MBA, California State University, Sacramento
Recent Feedback
  • "ty i have more need help with"
  • "ty i have jmore i need help with"
  • "great help"
  • "excellent help"
  • "Very helpful and easy to understand."
Purchase this Solution


Free BrainMass Quizzes
Motivation

This tests some key elements of major motivation theories.

Managing the Older Worker

This quiz will let you know some of the basics of dealing with older workers. This is increasingly important for managers and human resource workers as many countries are facing an increase in older people in the workforce

Employee Orientation

Test your knowledge of employee orientation with this fun and informative quiz. This quiz is meant for beginner and advanced students as well as professionals already working in the HR field.

Operations Management

This quiz tests a student's knowledge about Operations Management

Organizational Leadership Quiz

This quiz prepares a person to do well when it comes to studying organizational leadership in their studies.