LaRussa Inc. is preparing its annual budgets for the year ending December 31, 2011. Accounting assistants furnish the data shown below.
JB 50 JB 60
Anticipated volume in units 400,000 200,000
Unit selling price $20 $25
Desired ending finished goods units 25,000 15,000
Beginning finished goods units 30,000 10,000
Direct materials budget:
Direct materials per unit (pounds) 2 3
Desired ending direct materials pounds 30,000 15,000
Beginning direct materials pounds 40,000 10,000
Cost per pound $3 $4
Direct labor budget:
Direct labor time per unit 0.4 0.6
Direct labor rate per hour $12 $12
Budgeted income statement:
Total unit cost $12 $21
An accounting assistant has prepared the detailed manufacturing overhead budget and the selling and administrative expense budget. The latter shows selling expense of $660,000 for product JB50 and $360,000 for JB 60 , and administrative expense of $540,000 for product JB 50 and $340,000 for product JB 60. Income taxes are expected to be 30%.
Prepare the following budgets for the year. Show data for each product. Quarterly budgets should not be prepared.
(e)Income statement (Note: Income taxes are not allocated to the products.)
The solution contains the preparation of sales, direct materials,direct labour and production budgets and also preparation of budgeted income statement.