Purchase Solution

Budgeted income statement and supporting budgets

Not what you're looking for?

Ask Custom Question

Danner Farm Supply Company manufactures and sells a pesticide called Snare. The following data are available for preparing budgets for Snare for the first 2 quarters of 2009.
1. Sales: Quarter 1, 28,000 bags; quarter 2, 42,000 bags. Selling price is $60 per bag.

2. Direct materials: Each bag of Snare requires 4 pounds of Gumm at a cost of $4 per pound and 6 pounds of Tarr at $1.50 per pound.

3. Desired inventory levels:

Type of Inventory January 1 April 1 July 1
Snare (bags) 8,000 12,000 18,000
Gumm (pounds) 9,000 10,000 13,000
Tarr (pounds) 14,000 20,000 25,000

4. Direct labor: Direct labor time is 15 minutes per bag at an hourly rate of $14 per hour.

5. Selling and administrative expenses are expected to be 15% of sales plus $175,000 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 150% of direct labor cost. (2) The direct materials budget for Tarr shows the cost of Tarr purchases to be $297,000 in quarter 1 and $439,500 in quarter 2.
Hint:
Prepare budgeted income statement and supporting budgets.

Instructions
Prepare the budgeted income statement for the first 6 months and all required operating 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 Tarr.

Purchase this Solution
Solution Summary

The solution explains how to prepare the budgeted income statement and supporting budgets

Purchase this Solution
Free BrainMass Quizzes
Basics of Economics

Quiz will help you to review some basics of microeconomics and macroeconomics which are often not understood.

Economics, Basic Concepts, Demand-Supply-Equilibrium

The quiz tests the basic concepts of demand, supply, and equilibrium in a free market.

Elementary Microeconomics

This quiz reviews the basic concept of supply and demand analysis.

Economic Issues and Concepts

This quiz provides a review of the basic microeconomic concepts. Students can test their understanding of major economic issues.

Pricing Strategies

Discussion about various pricing techniques of profit-seeking firms.

View More Free Quizzes
Related BrainMass Solutions

  • Budgeted Income Statement for Tilger Farm Supply Company

    Please find the solution attached 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.

  • Prepare a master budget for January, February, and March

    Monthly capital expenditures budgets. 6. Monthly cash budgets. 7. Budgeted income statement for the entire first quarter (not for each month). 8. Budgeted balance sheet as of March 31, 2012. See attached file.

  • Master Budget -Cash Sales and Credit Sales Examined

    accumulated Depreciation Accumulated Depreciation Budgeted Income Statement Statement of Retained Earning Budgeted Balance Sheet Cash sales and credit sales for master budgets are examined.

  • Accounting:Multiple choice questions.

    Purchases will be less than cost of goods sold Question 9 Which of the following budgets is a major part of the master budget and focuses on the income statement and its supporting schedules? Answer a. Operating budget b.

  • Components of a Master Budget

    Budgeted balance sheet 6. Cash Budget 7. Budgeted income statement The sequence of budgets is below. The sequence is based on the fact that some information from previous budget is needed in the next budget. a. Sales Budget b.

  • Budgeting, Performance Planning, and Standard Costing

    Monthly capital expenditures budgets. (6) Ending cash bal.: January, $15,050; February, $105,150 6. Monthly cash budgets. 7. Budgeted income statement for the entire first quarter (not for each month).

  • sales,direct material, direct labour and production budgets

    The solution contains the preparation of sales, direct materials,direct labour and production budgets and also preparation of budgeted income statement.

  • Sales Budget

    Statement A: Sales budgets are individual budgets that result in the preparation of the budgeted income statement - establish goals for sales and production personnel.

  • Budgets

    Please see the cell formula for calculation details The solution explains the preparation of Sales, Production, Direct materials, Direct labor budgets and the budgeted income statement

View More Related Solutions